Flat SE3 1 bed 1 bath

Kidbrooke Grove, Blackheath SE3

London, England · SE3

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£20,477

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

49%

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	£20,000	£20,098	£20,218	£20,340	£20,475	£101,130
Profit Before Tax	£4,216	£4,481	£4,976	£5,484	£6,123	£25,281
Profit After Tax	£3,415	£3,630	£4,031	£4,442	£4,960	£20,477
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£3,419	£3,633	£11,531	£17,830	£22,775	£59,188
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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