Flat
SE9
2 beds
2 baths
Dowding Drive, Eltham SE9
London, England · SE9
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£1,792
↗ 1%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,596 | £19,890 | £20,387 | £20,897 | £21,524 | £102,294 |
| Total Expenses | £19,830 | £19,905 | £19,998 | £20,093 | £20,198 | £100,023 |
| Profit Before Tax | £-234 | £-15 | £390 | £804 | £1,326 | £2,271 |
| Profit After Tax | £-234 | £-15 | £316 | £652 | £1,074 | £1,792 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £-230 | £-11 | £8,316 | £14,932 | £20,077 | £43,084 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 16% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change