Flat
SE9
2 beds
1 bath
Eastnor Road, New Eltham SE9
London, England · SE9
View property listing
Initial Investment
£49,750First YearProfit From Rental Income
£-18,662
↘ -38%After 5 Years
Change In Property Value
£16,775
↗ 10%After 5 Years
Return On Investment
-4%
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 | £5,112 | £5,189 | £5,318 | £5,451 | £5,615 | £26,685 |
| Total Expenses | £8,958 | £9,012 | £9,068 | £9,125 | £9,184 | £45,348 |
| Profit Before Tax | £-3,846 | £-3,823 | £-3,750 | £-3,674 | £-3,569 | £-18,662 |
| Profit After Tax | £-3,846 | £-3,823 | £-3,750 | £-3,674 | £-3,569 | £-18,662 |
| Change In Property Value | £2 | £2 | £3,250 | £5,801 | £7,720 | £16,775 |
| Net Return | £-3,845 | £-3,822 | £-500 | £2,128 | £4,151 | £-1,888 |
| Return From Rental Income (%) | -8% | -8% | -8% | -7% | -7% | -38% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 8% | -4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change