Flat
SE3
2 beds
1 bath
Bombardier House, 12 Whittle Road, Kidbrooke SE3
London, England · SE3
View property listing
Initial Investment
£36,250First YearProfit From Rental Income
£-1,448
↘ -4%After 5 Years
Change In Property Value
£12,129
↗ 10%After 5 Years
Return On Investment
29%
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 | £6,876 | £6,979 | £7,154 | £7,332 | £7,552 | £35,894 |
| Total Expenses | £7,349 | £7,406 | £7,466 | £7,528 | £7,593 | £37,342 |
| Profit Before Tax | £-473 | £-427 | £-313 | £-195 | £-40 | £-1,448 |
| Profit After Tax | £-473 | £-427 | £-313 | £-195 | £-40 | £-1,448 |
| Change In Property Value | £1 | £1 | £2,350 | £4,195 | £5,582 | £12,129 |
| Net Return | £-472 | £-425 | £2,038 | £3,999 | £5,542 | £10,681 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change