Flat SE3 4 beds 4 baths

Kidbrooke Village, Blackheath Townhouse SE3

London, England · SE3

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£-4,920

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 10%After 5 Years

Return On Investment

28%

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	£48,396	£49,122	£50,350	£51,609	£53,157	£252,634
Total Expenses	£51,178	£51,313	£51,493	£51,678	£51,891	£257,553
Profit Before Tax	£-2,782	£-2,191	£-1,143	£-70	£1,266	£-4,920
Profit After Tax	£-2,782	£-2,191	£-1,143	£-70	£1,266	£-4,920
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£-2,771	£-2,180	£20,857	£39,201	£53,524	£108,632
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	-1%	5%	10%	14%	28%

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