Flat
SE3
1 bed
1 bath
Kidbrooke Park Road, Kidbrooke Village SE3
London, England · SE3
View property listing
Initial Investment
£103,300First YearProfit From Rental Income
£-7,688
↘ -7%After 5 Years
Change In Property Value
£33,859
↗ 10%After 5 Years
Return On Investment
25%
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 | £14,436 | £14,653 | £15,019 | £15,394 | £15,856 | £75,358 |
| Total Expenses | £16,457 | £16,525 | £16,604 | £16,686 | £16,774 | £83,046 |
| Profit Before Tax | £-2,021 | £-1,872 | £-1,585 | £-1,291 | £-918 | £-7,688 |
| Profit After Tax | £-2,021 | £-1,872 | £-1,585 | £-1,291 | £-918 | £-7,688 |
| Change In Property Value | £3 | £3 | £6,560 | £11,710 | £15,582 | £33,859 |
| Net Return | £-2,018 | £-1,869 | £4,975 | £10,418 | £14,664 | £26,171 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change