Flat SE3 2 beds 2 baths

Merlin Court, Kidbrooke, London, London SE3

London, England · SE3

Initial Investment

First Year

£170,500First Year

Profit From Rental Income

After 5 Years

£27,904

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£53,679

↗ 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	£33,576	£34,080	£34,932	£35,805	£36,879	£175,271
Total Expenses	£27,846	£27,985	£28,153	£28,325	£28,514	£140,822
Profit Before Tax	£5,730	£6,095	£6,779	£7,480	£8,365	£34,449
Profit After Tax	£4,642	£4,937	£5,491	£6,059	£6,775	£27,904
Change In Property Value	£5	£5	£10,400	£18,564	£24,704	£53,679
Net Return	£4,647	£4,942	£15,891	£24,623	£31,479	£81,583
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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