Flat
SE3
2 beds
1 bath
Kidbrooke Park Road, London SE3
London, England · SE3
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£26,437
↗ 16%After 5 Years
Change In Property Value
£51,098
↗ 10%After 5 Years
Return On Investment
48%
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 | £31,956 | £32,435 | £33,246 | £34,077 | £35,100 | £166,815 |
| Total Expenses | £26,531 | £26,664 | £26,824 | £26,988 | £27,169 | £134,176 |
| Profit Before Tax | £5,425 | £5,772 | £6,422 | £7,089 | £7,930 | £32,638 |
| Profit After Tax | £4,394 | £4,675 | £5,202 | £5,742 | £6,424 | £26,437 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £4,399 | £4,680 | £15,102 | £23,414 | £29,940 | £77,535 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change