Flat SE9 2 beds 1 bath

Brentwood Close, New Eltham SE9

London, England · SE9

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£22,565

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£33,033

↗ 10%After 5 Years

Return On Investment

55%

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	£20,664	£20,974	£21,498	£22,036	£22,697	£107,869
Total Expenses	£15,862	£15,919	£15,995	£16,073	£16,162	£80,011
Profit Before Tax	£4,802	£5,055	£5,504	£5,963	£6,535	£27,858
Profit After Tax	£3,889	£4,095	£4,458	£4,830	£5,293	£22,565
Change In Property Value	£3	£3	£6,400	£11,424	£15,202	£33,033
Net Return	£3,892	£4,098	£10,858	£16,254	£20,495	£55,598
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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