Flat SE6 2 beds 1 bath

Catford Hill, London SE6

London, England · SE6

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£2,383

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

35%

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	£16,572	£16,821	£17,241	£17,672	£18,202	£86,508
Total Expenses	£16,552	£16,622	£16,707	£16,794	£16,890	£83,566
Profit Before Tax	£20	£198	£534	£878	£1,312	£2,942
Profit After Tax	£17	£160	£432	£711	£1,063	£2,383
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£20	£164	£6,932	£12,314	£16,503	£35,932
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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