Flat SE9 2 beds 1 bath

Pullman Place, Eltham SE9

London, England · SE9

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-932

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,700	£14,920	£15,294	£15,676	£16,146	£76,736
Total Expenses	£15,373	£15,441	£15,521	£15,603	£15,693	£77,629
Profit Before Tax	£-673	£-520	£-227	£73	£454	£-893
Profit After Tax	£-673	£-520	£-227	£73	£415	£-932
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£-670	£-517	£5,773	£10,783	£14,667	£30,037
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	-1%	6%	12%	16%	32%

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