Flat
SE9
2 beds
2 baths
Dowding Drive, London SE9
London, England · SE9
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£15,687
↗ 11%After 5 Years
Change In Property Value
£59,978
↗ 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 | £21,564 | £21,887 | £22,216 | £22,771 | £23,340 | £111,779 |
| Total Expenses | £18,313 | £18,396 | £18,470 | £18,567 | £18,667 | £92,412 |
| Profit Before Tax | £3,251 | £3,492 | £3,746 | £4,204 | £4,674 | £19,367 |
| Profit After Tax | £2,633 | £2,828 | £3,034 | £3,405 | £3,786 | £15,687 |
| Change In Property Value | £4 | £8,800 | £15,708 | £20,903 | £14,562 | £59,978 |
| Net Return | £2,637 | £11,628 | £18,743 | £24,308 | £18,348 | £75,665 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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