Flat SE7 2 beds 1 bath

Elliscombe Road, Charlton SE7

London, England · SE7

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-629

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

32%

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	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£15,603	£15,676	£15,761	£15,848	£15,943	£78,830
Profit Before Tax	£-603	£-451	£-155	£148	£533	£-528
Profit After Tax	£-603	£-451	£-155	£148	£431	£-629
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£-600	£-448	£5,845	£10,858	£14,684	£30,339
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	-1%	0%	6%	12%	16%	32%

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