Flat SE3 1 bed 1 bath

Cottam House Kidbrooke SE3

London, England · SE3

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£10,497

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

46%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,760	£18,026	£18,477	£18,939	£19,507	£92,710
Total Expenses	£15,737	£15,833	£15,944	£16,057	£16,179	£79,750
Profit Before Tax	£2,023	£2,193	£2,533	£2,882	£3,328	£12,960
Profit After Tax	£1,639	£1,776	£2,052	£2,334	£2,696	£10,497
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£1,642	£1,779	£7,552	£12,152	£15,760	£38,885
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	9%	14%	19%	46%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change