Flat SE3 2 beds 2 baths

305 Kidbrooke Park Road, London SE3

London, England · SE3

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£26,731

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 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	£32,280	£32,764	£33,583	£34,423	£35,456	£168,506
Total Expenses	£26,794	£26,928	£27,090	£27,255	£27,438	£135,504
Profit Before Tax	£5,487	£5,837	£6,494	£7,167	£8,017	£33,002
Profit After Tax	£4,444	£4,728	£5,260	£5,806	£6,494	£26,731
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£4,449	£4,733	£15,260	£23,656	£30,248	£78,346
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	19%	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