Flat
SE3
4 beds
4 baths
Kidbrooke Village, Blackheath Townhouse SE3
London, England · SE3
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£82,141
↗ 21%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
51%
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 | £71,028 | £72,093 | £73,896 | £75,743 | £78,015 | £370,776 |
| Total Expenses | £53,441 | £53,610 | £53,848 | £54,092 | £54,377 | £269,368 |
| Profit Before Tax | £17,587 | £18,484 | £20,048 | £21,651 | £23,639 | £101,408 |
| Profit After Tax | £14,245 | £14,972 | £16,239 | £17,538 | £19,147 | £82,141 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £14,256 | £14,983 | £38,239 | £56,808 | £71,406 | £195,692 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change