Flat
SE9
2 beds
2 baths
Dowding Drive, London SE9
London, England · SE9
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£3,918
↗ 3%After 5 Years
Change In Property Value
£49,550
↗ 10%After 5 Years
Return On Investment
34%
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 | £23,520 | £23,873 | £24,470 | £25,081 | £25,834 | £122,778 |
| Total Expenses | £23,396 | £23,477 | £23,580 | £23,685 | £23,803 | £117,941 |
| Profit Before Tax | £124 | £396 | £890 | £1,396 | £2,031 | £4,837 |
| Profit After Tax | £100 | £320 | £721 | £1,131 | £1,645 | £3,918 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £105 | £325 | £10,321 | £18,267 | £24,449 | £53,467 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change