Flat SE3 2 beds 2 baths

Tudway Road, Kidbrooke SE3

London, England · SE3

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-20,142

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

16%

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	£17,604	£17,868	£18,315	£18,773	£19,336	£91,895
Total Expenses	£22,130	£22,260	£22,402	£22,546	£22,698	£112,037
Profit Before Tax	£-4,526	£-4,392	£-4,087	£-3,774	£-3,363	£-20,142
Profit After Tax	£-4,526	£-4,392	£-4,087	£-3,774	£-3,363	£-20,142
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£-4,522	£-4,388	£3,913	£10,507	£15,640	£21,150
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-3%	3%	8%	12%	16%

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