Flat
SE9
2 beds
1 bath
Lingfield Crescent, Eltham, London SE9
London, England · SE9
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£10,727
↗ 10%After 5 Years
Change In Property Value
£47,710
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,148 | £17,405 | £17,666 | £18,108 | £18,561 | £88,888 |
| Total Expenses | £14,976 | £15,052 | £15,119 | £15,205 | £15,293 | £75,644 |
| Profit Before Tax | £2,172 | £2,353 | £2,547 | £2,903 | £3,268 | £13,244 |
| Profit After Tax | £1,759 | £1,906 | £2,063 | £2,351 | £2,647 | £10,727 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £1,763 | £8,906 | £14,559 | £18,979 | £14,231 | £58,437 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change