Flat
SE9
0 beds
1 bath
Middle Park Avenue, Eltham SE9
London, England · SE9
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-5,640
↘ -12%After 5 Years
Change In Property Value
£15,484
↗ 10%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,356 | £7,466 | £7,653 | £7,844 | £8,080 | £38,399 |
| Total Expenses | £8,687 | £8,744 | £8,806 | £8,869 | £8,935 | £44,039 |
| Profit Before Tax | £-1,331 | £-1,278 | £-1,153 | £-1,024 | £-855 | £-5,640 |
| Profit After Tax | £-1,331 | £-1,278 | £-1,153 | £-1,024 | £-855 | £-5,640 |
| Change In Property Value | £2 | £2 | £3,000 | £5,355 | £7,126 | £15,484 |
| Net Return | £-1,329 | £-1,276 | £1,848 | £4,331 | £6,271 | £9,844 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 14% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change