Flat
SE9
2 beds
1 bath
Brentwood Close, New Eltham SE9
London, England · SE9
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£-104
↗ 0%After 5 Years
Change In Property Value
£34,065
↗ 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 | £16,176 | £16,419 | £16,829 | £17,250 | £17,767 | £84,441 |
| Total Expenses | £16,710 | £16,781 | £16,865 | £16,951 | £17,045 | £84,351 |
| Profit Before Tax | £-534 | £-362 | £-36 | £299 | £722 | £90 |
| Profit After Tax | £-534 | £-362 | £-36 | £242 | £585 | £-104 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £-531 | £-359 | £6,565 | £12,024 | £16,263 | £33,961 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | -1% | 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