Flat SE9 2 beds 1 bath

Marlowe Gardens, London SE9

London, England · SE9

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£5,813

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£35,442

↗ 14%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,744	£12,935	£13,129	£13,457	£13,794	£66,060
Total Expenses	£11,640	£11,709	£11,769	£11,844	£11,920	£58,883
Profit Before Tax	£1,104	£1,226	£1,360	£1,613	£1,873	£7,177
Profit After Tax	£894	£993	£1,101	£1,307	£1,518	£5,813
Change In Property Value	£3	£5,200	£9,282	£12,352	£8,605	£35,442
Net Return	£897	£6,193	£10,384	£13,659	£10,123	£41,255
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	8%	13%	17%	13%	52%

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