Flat SE9 2 beds 1 bath

Brentwood Close, New Eltham SE9

London, England · SE9

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£9,661

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£44,984

↗ 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	£16,176	£16,419	£16,665	£17,082	£17,509	£83,850
Total Expenses	£14,235	£14,310	£14,375	£14,459	£14,544	£71,923
Profit Before Tax	£1,941	£2,109	£2,290	£2,623	£2,964	£11,927
Profit After Tax	£1,572	£1,708	£1,855	£2,124	£2,401	£9,661
Change In Property Value	£3	£6,600	£11,781	£15,677	£10,922	£44,984
Net Return	£1,575	£8,308	£13,636	£17,802	£13,323	£54,644
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	2%	8%	13%	17%	13%	53%

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