Flat
SE3
2 beds
2 baths
Maltby House, Kidbrook Village SE3
London, England · SE3
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£-14,624
↘ -10%After 5 Years
Change In Property Value
£45,421
↗ 10%After 5 Years
Return On Investment
22%
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 | £19,356 | £19,646 | £20,137 | £20,641 | £21,260 | £101,041 |
| Total Expenses | £22,893 | £23,002 | £23,126 | £23,254 | £23,390 | £115,665 |
| Profit Before Tax | £-3,537 | £-3,356 | £-2,989 | £-2,613 | £-2,130 | £-14,624 |
| Profit After Tax | £-3,537 | £-3,356 | £-2,989 | £-2,613 | £-2,130 | £-14,624 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £-3,532 | £-3,351 | £5,811 | £13,096 | £18,773 | £30,797 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change