Flat
SE9
2 beds
2 baths
Dowding Drive, London SE9
London, England · SE9
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£17,199
↗ 13%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
44%
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 | £27,444 | £27,856 | £28,552 | £29,266 | £30,144 | £143,261 |
| Total Expenses | £24,086 | £24,230 | £24,396 | £24,566 | £24,749 | £122,028 |
| Profit Before Tax | £3,358 | £3,625 | £4,156 | £4,700 | £5,394 | £21,233 |
| Profit After Tax | £2,720 | £2,936 | £3,366 | £3,807 | £4,370 | £17,199 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £2,724 | £2,941 | £11,866 | £18,980 | £24,560 | £61,071 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change