Flat SE6 2 beds 2 baths

Catford Hill, Catford, London SE6

London, England · SE6

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£4,521

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

37%

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	£17,856	£18,124	£18,577	£19,041	£19,613	£93,211
Total Expenses	£17,372	£17,438	£17,520	£17,603	£17,697	£87,629
Profit Before Tax	£484	£686	£1,057	£1,438	£1,916	£5,582
Profit After Tax	£392	£556	£856	£1,165	£1,552	£4,521
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£396	£559	£7,857	£13,660	£18,180	£40,651
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	37%

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