Flat SE6 1 bed 1 bath

Rathfern Road, Catford SE6

London, England · SE6

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£2,740

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£34,582

↗ 10%After 5 Years

Return On Investment

35%

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	£17,088	£17,344	£17,778	£18,222	£18,769	£89,202
Total Expenses	£17,000	£17,072	£17,158	£17,246	£17,344	£85,819
Profit Before Tax	£88	£273	£620	£976	£1,426	£3,383
Profit After Tax	£71	£221	£502	£791	£1,155	£2,740
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£75	£224	£7,202	£12,750	£17,070	£37,321
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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