Flat
SE3
4 beds
4 baths
Kidbrooke Village, Blackheathe Townhouse SE3
London, England · SE3
View property listing
Initial Investment
£406,250First YearProfit From Rental Income
£87,204
↗ 21%After 5 Years
Change In Property Value
£119,745
↗ 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 | £74,892 | £76,015 | £77,916 | £79,864 | £82,260 | £390,946 |
| Total Expenses | £56,208 | £56,383 | £56,631 | £56,884 | £57,182 | £283,287 |
| Profit Before Tax | £18,684 | £19,633 | £21,285 | £22,979 | £25,078 | £107,659 |
| Profit After Tax | £15,134 | £15,903 | £17,241 | £18,613 | £20,313 | £87,204 |
| Change In Property Value | £12 | £12 | £23,200 | £41,413 | £55,109 | £119,745 |
| Net Return | £15,145 | £15,914 | £40,442 | £60,026 | £75,422 | £206,949 |
| 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