Flat
SE9
2 beds
1 bath
Carters Hill Close, Mottingham SE9
London, England · SE9
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£17,294
↗ 18%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
52%
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 | £19,368 | £19,659 | £20,150 | £20,654 | £21,273 | £101,104 |
| Total Expenses | £15,779 | £15,853 | £15,944 | £16,037 | £16,140 | £79,753 |
| Profit Before Tax | £3,589 | £3,806 | £4,206 | £4,617 | £5,133 | £21,351 |
| Profit After Tax | £2,907 | £3,082 | £3,407 | £3,740 | £4,158 | £17,294 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £2,910 | £3,085 | £9,407 | £14,450 | £18,410 | £48,263 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change