Flat
SE9
2 beds
1 bath
Alderwood Road, Eltham, London SE9
London, England · SE9
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£8,030
↗ 11%After 5 Years
Change In Property Value
£25,291
↗ 10%After 5 Years
Return On Investment
45%
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 | £15,816 | £16,053 | £16,455 | £16,866 | £17,372 | £82,562 |
| Total Expenses | £14,326 | £14,419 | £14,524 | £14,632 | £14,747 | £72,648 |
| Profit Before Tax | £1,490 | £1,634 | £1,930 | £2,234 | £2,625 | £9,913 |
| Profit After Tax | £1,207 | £1,324 | £1,563 | £1,810 | £2,126 | £8,030 |
| Change In Property Value | £2 | £2 | £4,900 | £8,747 | £11,639 | £25,291 |
| Net Return | £1,209 | £1,326 | £6,464 | £10,556 | £13,766 | £33,321 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change