Flat SE9 2 beds 0 baths

Marlowe Gardens, Eltham, London SE9

London, England · SE9

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-2,476

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,252	£12,436	£12,747	£13,065	£13,457	£63,957
Total Expenses	£13,144	£13,208	£13,282	£13,358	£13,440	£66,433
Profit Before Tax	£-892	£-773	£-536	£-293	£17	£-2,476
Profit After Tax	£-892	£-773	£-536	£-293	£17	£-2,476
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£-889	£-770	£4,464	£8,632	£11,894	£23,332
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	6%	11%	16%	31%

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