Flat
SE9
2 beds
1 bath
Marlowe Gardens, London SE9
London, England · SE9
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£-2,803
↘ -4%After 5 Years
Change In Property Value
£24,775
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,760 | £11,936 | £12,235 | £12,541 | £12,917 | £61,389 |
| Total Expenses | £12,698 | £12,762 | £12,834 | £12,909 | £12,989 | £64,192 |
| Profit Before Tax | £-938 | £-825 | £-600 | £-368 | £-72 | £-2,803 |
| Profit After Tax | £-938 | £-825 | £-600 | £-368 | £-72 | £-2,803 |
| Change In Property Value | £2 | £2 | £4,800 | £8,568 | £11,402 | £24,775 |
| Net Return | £-936 | £-823 | £4,200 | £8,200 | £11,330 | £21,971 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change