Flat SE9 6 beds 2 baths

Eltham Hill, London SE9

London, England · SE9

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£39,696

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£71,744

↗ 10%After 5 Years

Return On Investment

48%

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	£42,000	£42,630	£43,696	£44,788	£46,132	£219,246
Total Expenses	£33,774	£33,883	£34,033	£34,186	£34,363	£170,238
Profit Before Tax	£8,226	£8,747	£9,663	£10,602	£11,769	£49,007
Profit After Tax	£6,663	£7,085	£7,827	£8,588	£9,533	£39,696
Change In Property Value	£7	£7	£13,900	£24,812	£33,018	£71,744
Net Return	£6,670	£7,092	£21,727	£33,400	£42,551	£111,440
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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