Flat
SE9
2 beds
1 bath
Eltham Palace Road, London SE9
London, England · SE9
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£21,628
↗ 22%After 5 Years
Change In Property Value
£32,517
↗ 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 | £20,340 | £20,645 | £21,161 | £21,690 | £22,341 | £106,178 |
| Total Expenses | £15,752 | £15,810 | £15,888 | £15,968 | £16,059 | £79,476 |
| Profit Before Tax | £4,588 | £4,835 | £5,273 | £5,723 | £6,282 | £26,701 |
| Profit After Tax | £3,717 | £3,916 | £4,271 | £4,635 | £5,089 | £21,628 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £3,720 | £3,919 | £10,571 | £15,881 | £20,053 | £54,145 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change