Flat SE6 1 bed 1 bath

Brownhill Road, London SE6

London, England · SE6

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-2,197

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 10%After 5 Years

Return On Investment

30%

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	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£10,955	£11,016	£11,085	£11,156	£11,231	£55,443
Profit Before Tax	£-755	£-663	£-473	£-278	£-27	£-2,197
Profit After Tax	£-755	£-663	£-473	£-278	£-27	£-2,197
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£-753	£-661	£3,527	£6,862	£9,474	£18,448
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	-1%	-1%	6%	11%	16%	30%

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