Flat
SE3
1 bed
1 bath
Tizzard Grove, Kidbrooke SE3
London, England · SE3
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£15,192
↗ 16%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
49%
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 | £19,368 | £19,659 | £20,150 | £20,654 | £21,273 | £101,104 |
| Total Expenses | £16,276 | £16,361 | £16,463 | £16,567 | £16,681 | £82,348 |
| Profit Before Tax | £3,092 | £3,297 | £3,687 | £4,087 | £4,593 | £18,756 |
| Profit After Tax | £2,504 | £2,671 | £2,987 | £3,310 | £3,720 | £15,192 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £2,507 | £2,674 | £8,987 | £14,021 | £17,972 | £46,161 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change