Flat SE9 2 beds 0 baths

Marlowe Gardens, Eltham, London SE9

London, England · SE9

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£5,257

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£34,079

↗ 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	£12,252	£12,436	£12,622	£12,938	£13,261	£63,509
Total Expenses	£11,269	£11,337	£11,397	£11,470	£11,545	£57,019
Profit Before Tax	£983	£1,098	£1,225	£1,468	£1,716	£6,490
Profit After Tax	£796	£890	£993	£1,189	£1,390	£5,257
Change In Property Value	£3	£5,000	£8,925	£11,877	£8,274	£34,079
Net Return	£799	£5,890	£9,918	£13,065	£9,664	£39,336
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