Flat
SE3
1 bed
1 bath
Polebrook Road, London SE3
London, England · SE3
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-11,519
↘ -15%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
19%
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 | £11,004 | £11,169 | £11,448 | £11,734 | £12,087 | £57,442 |
| Total Expenses | £13,628 | £13,705 | £13,789 | £13,874 | £13,965 | £68,961 |
| Profit Before Tax | £-2,624 | £-2,536 | £-2,340 | £-2,140 | £-1,879 | £-11,519 |
| Profit After Tax | £-2,624 | £-2,536 | £-2,340 | £-2,140 | £-1,879 | £-11,519 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £-2,622 | £-2,533 | £2,660 | £6,785 | £9,998 | £14,288 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 9% | 13% | 19% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change