Flat SE3 2 beds 2 baths

Tudway Road, Kidbrooke SE3

London, England · SE3

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£17,114

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

44%

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	£27,444	£27,856	£28,552	£29,266	£30,144	£143,261
Total Expenses	£24,106	£24,251	£24,417	£24,587	£24,771	£122,133
Profit Before Tax	£3,338	£3,605	£4,135	£4,679	£5,373	£21,128
Profit After Tax	£2,704	£2,920	£3,349	£3,790	£4,352	£17,114
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£2,708	£2,924	£11,849	£18,962	£24,543	£60,986
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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