Flat
SE3
2 beds
2 baths
Maltby House, Kidbrook Village SE3
London, England · SE3
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£23,259
↗ 16%After 5 Years
Change In Property Value
£45,421
↗ 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 | £28,404 | £28,830 | £29,551 | £30,290 | £31,198 | £148,273 |
| Total Expenses | £23,638 | £23,758 | £23,902 | £24,049 | £24,211 | £119,558 |
| Profit Before Tax | £4,766 | £5,072 | £5,649 | £6,241 | £6,987 | £28,715 |
| Profit After Tax | £3,860 | £4,108 | £4,576 | £5,055 | £5,660 | £23,259 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £3,865 | £4,113 | £13,376 | £20,763 | £26,563 | £68,680 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change