Flat SE9 2 beds 1 bath

Bexley Road, Eltham SE9

London, England · SE9

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£11,454

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£29,420

↗ 10%After 5 Years

Return On Investment

46%

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	£18,396	£18,672	£19,139	£19,617	£20,206	£96,030
Total Expenses	£16,163	£16,260	£16,371	£16,485	£16,609	£81,888
Profit Before Tax	£2,233	£2,412	£2,767	£3,132	£3,597	£14,141
Profit After Tax	£1,809	£1,954	£2,242	£2,537	£2,914	£11,454
Change In Property Value	£3	£3	£5,700	£10,175	£13,540	£29,420
Net Return	£1,812	£1,957	£7,942	£12,711	£16,453	£40,875
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	19%	46%

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