Flat
SE9
1 bed
1 bath
Framlingham Crescent, London SE9
London, England · SE9
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£-4,849
↘ -9%After 5 Years
Change In Property Value
£18,065
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,580 | £8,709 | £8,926 | £9,150 | £9,424 | £44,789 |
| Total Expenses | £9,801 | £9,860 | £9,925 | £9,991 | £10,061 | £49,638 |
| Profit Before Tax | £-1,221 | £-1,151 | £-998 | £-841 | £-637 | £-4,849 |
| Profit After Tax | £-1,221 | £-1,151 | £-998 | £-841 | £-637 | £-4,849 |
| Change In Property Value | £2 | £2 | £3,500 | £6,248 | £8,314 | £18,065 |
| Net Return | £-1,219 | £-1,150 | £2,502 | £5,406 | £7,677 | £13,216 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change