Flat SE6 2 beds 2 baths

Catford Hill, Catford, London SE6

London, England · SE6

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£22,559

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

53%

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	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£17,846	£17,919	£18,013	£18,109	£18,217	£90,103
Profit Before Tax	£4,750	£5,016	£5,496	£5,987	£6,602	£27,851
Profit After Tax	£3,848	£4,063	£4,451	£4,850	£5,347	£22,559
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£3,851	£4,067	£11,452	£17,345	£21,975	£58,689
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	16%	20%	53%

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