Flat
SE9
1 bed
1 bath
Anstridge Road, Eltham SE9
London, England · SE9
View property listing
Initial Investment
£65,800First YearProfit From Rental Income
£-3,567
↘ -5%After 5 Years
Change In Property Value
£22,297
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,584 | £10,743 | £11,011 | £11,287 | £11,625 | £55,250 |
| Total Expenses | £11,628 | £11,690 | £11,760 | £11,831 | £11,908 | £58,817 |
| Profit Before Tax | £-1,044 | £-947 | £-749 | £-545 | £-283 | £-3,567 |
| Profit After Tax | £-1,044 | £-947 | £-749 | £-545 | £-283 | £-3,567 |
| Change In Property Value | £2 | £2 | £4,320 | £7,711 | £10,262 | £22,297 |
| Net Return | £-1,042 | £-945 | £3,572 | £7,167 | £9,979 | £18,730 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -2% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change