Flat
SE9
2 beds
2 baths
Dowding Drive, London SE9
London, England · SE9
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£2,457
↗ 2%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,820 | £21,132 | £21,661 | £22,202 | £22,868 | £108,683 |
| Total Expenses | £20,944 | £21,021 | £21,117 | £21,215 | £21,324 | £105,621 |
| Profit Before Tax | £-124 | £111 | £544 | £987 | £1,544 | £3,062 |
| Profit After Tax | £-124 | £90 | £440 | £800 | £1,251 | £2,457 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-120 | £94 | £8,941 | £15,972 | £21,441 | £46,329 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change