Flat SE9 2 beds 1 bath

Wythfield Road, London SE9

London, England · SE9

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-4,386

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£19,613

↗ 10%After 5 Years

Return On Investment

26%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,312	£9,452	£9,688	£9,930	£10,228	£48,610
Total Expenses	£10,469	£10,529	£10,596	£10,664	£10,737	£52,996
Profit Before Tax	£-1,157	£-1,078	£-908	£-734	£-508	£-4,386
Profit After Tax	£-1,157	£-1,078	£-908	£-734	£-508	£-4,386
Change In Property Value	£2	£2	£3,800	£6,783	£9,026	£19,613
Net Return	£-1,156	£-1,076	£2,892	£6,049	£8,518	£15,228
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	5%	10%	15%	26%

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