Flat SE3 4 beds 3 baths

Kidbrooke Park, London SE3

London, England · SE3

Initial Investment

First Year

£336,250First Year

Profit From Rental Income

After 5 Years

£72,556

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£101,680

↗ 10%After 5 Years

Return On Investment

52%

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	£62,880	£63,823	£65,419	£67,054	£69,066	£328,242
Total Expenses	£47,368	£47,508	£47,711	£47,918	£48,162	£238,667
Profit Before Tax	£15,512	£16,315	£17,708	£19,136	£20,904	£89,575
Profit After Tax	£12,565	£13,215	£14,344	£15,500	£16,932	£72,556
Change In Property Value	£10	£10	£19,700	£35,165	£46,795	£101,680
Net Return	£12,575	£13,225	£34,044	£50,665	£63,727	£174,236
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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