Flat
SE9
2 beds
2 baths
Dowding Drive, London SE9
London, England · SE9
View property listing
Initial Investment
£182,750First YearProfit From Rental Income
£21,969
↗ 12%After 5 Years
Change In Property Value
£75,654
↗ 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 | £27,192 | £27,600 | £28,014 | £28,714 | £29,432 | £140,952 |
| Total Expenses | £22,576 | £22,667 | £22,750 | £22,861 | £22,976 | £113,830 |
| Profit Before Tax | £4,616 | £4,933 | £5,264 | £5,853 | £6,456 | £27,122 |
| Profit After Tax | £3,739 | £3,996 | £4,264 | £4,741 | £5,230 | £21,969 |
| Change In Property Value | £6 | £11,100 | £19,814 | £26,366 | £18,369 | £75,654 |
| Net Return | £3,744 | £15,096 | £24,078 | £31,107 | £23,598 | £97,623 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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