Flat
SE9
2 beds
2 baths
Dowding Drive, Eltham SE9
London, England · SE9
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£14,150
↗ 11%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
43%
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 | £25,824 | £26,211 | £26,867 | £27,538 | £28,364 | £134,805 |
| Total Expenses | £23,145 | £23,292 | £23,458 | £23,629 | £23,811 | £117,336 |
| Profit Before Tax | £2,679 | £2,919 | £3,408 | £3,910 | £4,553 | £17,469 |
| Profit After Tax | £2,170 | £2,365 | £2,761 | £3,167 | £3,688 | £14,150 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £2,174 | £2,369 | £10,761 | £17,447 | £22,691 | £55,441 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change