Flat SE9 2 beds 1 bath

Strongbow Crescent, Eltham SE9

London, England · SE9

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£17,222

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

54%

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	£17,760	£18,026	£18,477	£18,939	£19,507	£92,710
Total Expenses	£14,147	£14,207	£14,283	£14,361	£14,449	£71,448
Profit Before Tax	£3,613	£3,820	£4,194	£4,577	£5,058	£21,262
Profit After Tax	£2,927	£3,094	£3,397	£3,708	£4,097	£17,222
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£2,930	£3,097	£8,897	£13,525	£17,161	£45,610
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	16%	20%	54%

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