Flat
SE3
2 beds
2 baths
Kidbrooke Park Road, Kidbrooke SE3
London, England · SE3
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£-6,337
↘ -4%After 5 Years
Change In Property Value
£50,582
↗ 10%After 5 Years
Return On Investment
28%
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 | £21,564 | £21,887 | £22,435 | £22,996 | £23,685 | £112,567 |
| Total Expenses | £23,597 | £23,675 | £23,773 | £23,873 | £23,985 | £118,904 |
| Profit Before Tax | £-2,033 | £-1,788 | £-1,339 | £-878 | £-299 | £-6,337 |
| Profit After Tax | £-2,033 | £-1,788 | £-1,339 | £-878 | £-299 | £-6,337 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £-2,028 | £-1,783 | £8,462 | £16,616 | £22,979 | £44,245 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change