Flat
SE9
1 bed
1 bath
Johnson Court, Meadowside, London SE9
London, England · SE9
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£140
↗ 0%After 5 Years
Change In Property Value
£35,098
↗ 10%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,656 | £16,906 | £17,328 | £17,762 | £18,295 | £86,947 |
| Total Expenses | £17,155 | £17,226 | £17,311 | £17,398 | £17,494 | £86,585 |
| Profit Before Tax | £-499 | £-320 | £17 | £363 | £800 | £361 |
| Profit After Tax | £-499 | £-320 | £17 | £294 | £648 | £140 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £-496 | £-317 | £6,817 | £12,432 | £16,801 | £35,238 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change