Flat
SE9
0 beds
1 bath
Middle Park Avenue, Eltham SE9
London, England · SE9
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£7,674
↗ 17%After 5 Years
Change In Property Value
£15,484
↗ 10%After 5 Years
Return On Investment
50%
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 | £9,684 | £9,829 | £10,075 | £10,327 | £10,637 | £50,552 |
| Total Expenses | £8,120 | £8,162 | £8,212 | £8,264 | £8,320 | £41,077 |
| Profit Before Tax | £1,564 | £1,667 | £1,863 | £2,063 | £2,316 | £9,474 |
| Profit After Tax | £1,267 | £1,351 | £1,509 | £1,671 | £1,876 | £7,674 |
| Change In Property Value | £2 | £2 | £3,000 | £5,355 | £7,126 | £15,484 |
| Net Return | £1,269 | £1,352 | £4,509 | £7,026 | £9,002 | £23,159 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change