Flat
SE3
2 beds
2 baths
Kidbrooke Park Road, Kidbrooke SE3
London, England · SE3
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£-12,183
↘ -8%After 5 Years
Change In Property Value
£49,550
↗ 10%After 5 Years
Return On Investment
24%
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 | £21,120 | £21,437 | £21,973 | £22,522 | £23,198 | £110,249 |
| Total Expenses | £24,256 | £24,359 | £24,479 | £24,602 | £24,736 | £122,432 |
| Profit Before Tax | £-3,136 | £-2,922 | £-2,506 | £-2,080 | £-1,538 | £-12,183 |
| Profit After Tax | £-3,136 | £-2,922 | £-2,506 | £-2,080 | £-1,538 | £-12,183 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £-3,131 | £-2,917 | £7,094 | £15,056 | £21,265 | £37,367 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change