Flat
SE9
1 bed
1 bath
Pullman Place, Eltham, London SE9
London, England · SE9
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£-3,267
↘ -5%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,028 | £11,193 | £11,473 | £11,760 | £12,113 | £57,568 |
| Total Expenses | £12,030 | £12,092 | £12,163 | £12,236 | £12,314 | £60,834 |
| Profit Before Tax | £-1,002 | £-899 | £-690 | £-476 | £-201 | £-3,267 |
| Profit After Tax | £-1,002 | £-899 | £-690 | £-476 | £-201 | £-3,267 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £-999 | £-897 | £3,810 | £7,557 | £10,488 | £19,960 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change