Flat SE6 1 bed 1 bath

Bromley Road, Catford, London SE6

London, England · SE6

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£11,931

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£24,775

↗ 10%After 5 Years

Return On Investment

50%

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	£15,492	£15,724	£16,117	£16,520	£17,016	£80,870
Total Expenses	£13,071	£13,140	£13,223	£13,307	£13,399	£66,140
Profit Before Tax	£2,421	£2,584	£2,895	£3,214	£3,617	£14,730
Profit After Tax	£1,961	£2,093	£2,345	£2,603	£2,930	£11,931
Change In Property Value	£2	£2	£4,800	£8,568	£11,402	£24,775
Net Return	£1,963	£2,095	£7,145	£11,171	£14,332	£36,706
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

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