Flat
SE3
1 bed
1 bath
Kidbrooke Park Road, Kidbrooke Village SE3
London, England · SE3
View property listing
Initial Investment
£103,300First YearProfit From Rental Income
£16,823
↗ 16%After 5 Years
Change In Property Value
£33,859
↗ 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 | £21,180 | £21,498 | £22,035 | £22,586 | £23,264 | £110,562 |
| Total Expenses | £17,749 | £17,841 | £17,951 | £18,064 | £18,187 | £89,793 |
| Profit Before Tax | £3,431 | £3,656 | £4,084 | £4,522 | £5,076 | £20,769 |
| Profit After Tax | £2,779 | £2,962 | £3,308 | £3,663 | £4,112 | £16,823 |
| Change In Property Value | £3 | £3 | £6,560 | £11,710 | £15,582 | £33,859 |
| Net Return | £2,782 | £2,965 | £9,868 | £15,373 | £19,694 | £50,682 |
| 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