Flat
SE3
3 beds
3 baths
Podium House, Kidbrooke Village SE3
London, England · SE3
View property listing
Initial Investment
£280,750First YearProfit From Rental Income
£46,089
↗ 16%After 5 Years
Change In Property Value
£86,196
↗ 10%After 5 Years
Return On Investment
47%
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 | £53,916 | £54,725 | £56,093 | £57,495 | £59,220 | £281,449 |
| Total Expenses | £44,411 | £44,628 | £44,891 | £45,160 | £45,459 | £224,549 |
| Profit Before Tax | £9,505 | £10,097 | £11,202 | £12,335 | £13,762 | £56,900 |
| Profit After Tax | £7,699 | £8,179 | £9,074 | £9,991 | £11,147 | £46,089 |
| Change In Property Value | £8 | £8 | £16,700 | £29,810 | £39,669 | £86,196 |
| Net Return | £7,707 | £8,187 | £25,774 | £39,801 | £50,816 | £132,285 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change