Flat
SE9
1 bed
1 bath
Anstridge Road, Eltham SE9
London, England · SE9
View property listing
Initial Investment
£65,800First YearProfit From Rental Income
£3,385
↗ 5%After 5 Years
Change In Property Value
£29,444
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,584 | £10,743 | £10,904 | £11,176 | £11,456 | £54,863 |
| Total Expenses | £10,008 | £10,074 | £10,131 | £10,200 | £10,271 | £50,685 |
| Profit Before Tax | £576 | £669 | £773 | £976 | £1,185 | £4,178 |
| Profit After Tax | £466 | £542 | £626 | £791 | £960 | £3,385 |
| Change In Property Value | £2 | £4,320 | £7,711 | £10,262 | £7,149 | £29,444 |
| Net Return | £469 | £4,862 | £8,337 | £11,052 | £8,109 | £32,828 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 13% | 17% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change