Flat SE9 1 bed 1 bath

Witherston Way, Mottingham SE9

London, England · SE9

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£4,956

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£33,397

↗ 14%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,000	£12,180	£12,363	£12,672	£12,989	£62,203
Total Expenses	£11,083	£11,151	£11,210	£11,283	£11,357	£56,084
Profit Before Tax	£917	£1,029	£1,153	£1,389	£1,631	£6,119
Profit After Tax	£743	£834	£934	£1,125	£1,321	£4,956
Change In Property Value	£2	£4,900	£8,747	£11,639	£8,109	£33,397
Net Return	£745	£5,734	£9,680	£12,764	£9,430	£38,353
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	8%	13%	17%	13%	51%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change