Flat
SE6
1 bed
1 bath
Brownhill Road, London SE6
London, England · SE6
View property listing
Initial Investment
£51,100First YearProfit From Rental Income
£-495
↘ -1%After 5 Years
Change In Property Value
£17,239
↗ 10%After 5 Years
Return On Investment
33%
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 | £9,180 | £9,318 | £9,551 | £9,789 | £10,083 | £47,921 |
| Total Expenses | £9,544 | £9,603 | £9,670 | £9,737 | £9,810 | £48,364 |
| Profit Before Tax | £-364 | £-286 | £-119 | £52 | £274 | £-443 |
| Profit After Tax | £-364 | £-286 | £-119 | £52 | £222 | £-495 |
| Change In Property Value | £2 | £2 | £3,340 | £5,962 | £7,934 | £17,239 |
| Net Return | £-362 | £-284 | £3,221 | £6,014 | £8,155 | £16,744 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change