Flat
SE9
2 beds
1 bath
Bexley Road, Eltham SE9
London, England · SE9
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-1,357
↘ -2%After 5 Years
Change In Property Value
£29,420
↗ 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 | £13,968 | £14,178 | £14,532 | £14,895 | £15,342 | £72,915 |
| Total Expenses | £14,704 | £14,771 | £14,850 | £14,930 | £15,017 | £74,272 |
| Profit Before Tax | £-736 | £-594 | £-318 | £-34 | £325 | £-1,357 |
| Profit After Tax | £-736 | £-594 | £-318 | £-34 | £325 | £-1,357 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £-733 | £-591 | £5,383 | £10,140 | £13,865 | £28,063 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change