Flat SE3 1 bed 1 bath

Kidbrooke Village, Greenwich SE3

London, England · SE3

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£29,761

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

57%

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	£24,216	£24,579	£25,194	£25,824	£26,598	£126,411
Total Expenses	£17,805	£17,853	£17,925	£17,999	£18,087	£89,669
Profit Before Tax	£6,411	£6,727	£7,269	£7,825	£8,511	£36,742
Profit After Tax	£5,193	£5,449	£5,888	£6,338	£6,894	£29,761
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£5,197	£5,452	£13,388	£19,726	£24,709	£68,472
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	16%	21%	57%

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