Flat
SE6
3 beds
1 bath
Battersby Road, Catford SE6
London, England · SE6
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-242
↗ 0%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
34%
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 | £12,756 | £12,947 | £13,271 | £13,603 | £14,011 | £66,588 |
| Total Expenses | £13,194 | £13,259 | £13,335 | £13,412 | £13,495 | £66,696 |
| Profit Before Tax | £-438 | £-312 | £-64 | £191 | £516 | £-108 |
| Profit After Tax | £-438 | £-312 | £-64 | £155 | £418 | £-242 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £-436 | £-310 | £4,936 | £9,080 | £12,294 | £25,565 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | -1% | 0% | 6% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change