Flat
SE3
4 beds
4 baths
Kidbrooke Village, Blackheathe Townhouse SE3
London, England · SE3
View property listing
Initial Investment
£406,250First YearProfit From Rental Income
£-4,419
↘ -1%After 5 Years
Change In Property Value
£119,745
↗ 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 | £51,036 | £51,802 | £53,097 | £54,424 | £56,057 | £266,415 |
| Total Expenses | £53,823 | £53,961 | £54,149 | £54,340 | £54,561 | £270,834 |
| Profit Before Tax | £-2,787 | £-2,160 | £-1,052 | £84 | £1,495 | £-4,419 |
| Profit After Tax | £-2,787 | £-2,160 | £-1,052 | £84 | £1,495 | £-4,419 |
| Change In Property Value | £12 | £12 | £23,200 | £41,413 | £55,109 | £119,745 |
| Net Return | £-2,775 | £-2,148 | £22,148 | £41,496 | £56,604 | £115,326 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change