Flat SE3 3 beds 3 baths

Podium House, Kidbrooke Village SE3

London, England · SE3

Initial Investment

First Year

£280,750First Year

Profit From Rental Income

After 5 Years

£32,133

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£86,196

↗ 10%After 5 Years

Return On Investment

42%

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	£45,924	£46,613	£47,778	£48,973	£50,442	£239,729
Total Expenses	£39,721	£39,836	£39,995	£40,159	£40,348	£200,059
Profit Before Tax	£6,203	£6,777	£7,783	£8,814	£10,094	£39,670
Profit After Tax	£5,024	£5,489	£6,304	£7,139	£8,176	£32,133
Change In Property Value	£8	£8	£16,700	£29,810	£39,669	£86,196
Net Return	£5,033	£5,498	£23,004	£36,949	£47,844	£118,329
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change