Flat SE9 2 beds 1 bath

Alderwood Road, Eltham, London SE9

London, England · SE9

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£-2,668

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£25,291

↗ 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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£12,920	£12,984	£13,058	£13,133	£13,214	£65,309
Profit Before Tax	£-920	£-804	£-573	£-336	£-33	£-2,668
Profit After Tax	£-920	£-804	£-573	£-336	£-33	£-2,668
Change In Property Value	£2	£2	£4,900	£8,747	£11,639	£25,291
Net Return	£-918	£-802	£4,327	£8,410	£11,606	£22,623
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	-1%	-1%	6%	11%	16%	30%

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