Flat
SE9
0 beds
1 bath
Middle Park Avenue, Eltham SE9
London, England · SE9
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-1,463
↘ -3%After 5 Years
Change In Property Value
£15,484
↗ 10%After 5 Years
Return On Investment
30%
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 | £7,356 | £7,466 | £7,653 | £7,844 | £8,080 | £38,399 |
| Total Expenses | £7,887 | £7,925 | £7,970 | £8,015 | £8,065 | £39,862 |
| Profit Before Tax | £-531 | £-459 | £-317 | £-171 | £15 | £-1,463 |
| Profit After Tax | £-531 | £-459 | £-317 | £-171 | £15 | £-1,463 |
| Change In Property Value | £2 | £2 | £3,000 | £5,355 | £7,126 | £15,484 |
| Net Return | £-529 | £-458 | £2,683 | £5,184 | £7,141 | £14,021 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change