Flat SE9 2 beds 1 bath

Strongbow Crescent, Eltham SE9

London, England · SE9

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-1,685

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,476	£13,678	£14,020	£14,371	£14,802	£70,347
Total Expenses	£14,258	£14,324	£14,402	£14,481	£14,566	£72,031
Profit Before Tax	£-782	£-646	£-382	£-110	£235	£-1,685
Profit After Tax	£-782	£-646	£-382	£-110	£235	£-1,685
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£-779	£-644	£5,119	£9,708	£13,300	£26,703
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	16%	32%

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