Flat
SE9
0 beds
1 bath
Middle Park Avenue, Eltham SE9
London, England · SE9
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£272
↗ 1%After 5 Years
Change In Property Value
£21,810
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,836 | £7,954 | £8,073 | £8,275 | £8,482 | £40,619 |
| Total Expenses | £7,932 | £7,993 | £8,046 | £8,108 | £8,172 | £40,251 |
| Profit Before Tax | £-96 | £-40 | £27 | £166 | £310 | £367 |
| Profit After Tax | £-96 | £-40 | £22 | £135 | £251 | £272 |
| Change In Property Value | £2 | £3,200 | £5,712 | £7,601 | £5,295 | £21,810 |
| Net Return | £-94 | £3,160 | £5,734 | £7,736 | £5,546 | £22,082 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change