Flat SE3 2 beds 1 bath

Kidbrooke Park Road, London SE3

London, England · SE3

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£-6,314

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£51,098

↗ 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	£21,780	£22,107	£22,659	£23,226	£23,923	£113,695
Total Expenses	£23,817	£23,896	£23,994	£24,095	£24,207	£120,008
Profit Before Tax	£-2,037	£-1,789	£-1,335	£-869	£-284	£-6,314
Profit After Tax	£-2,037	£-1,789	£-1,335	£-869	£-284	£-6,314
Change In Property Value	£5	£5	£9,900	£17,672	£23,516	£51,098
Net Return	£-2,032	£-1,784	£8,566	£16,803	£23,232	£44,784
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
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