Flat
SE9
3 beds
1 bath
Mottingham Lane, London, Greater London SE9
London, England · SE9
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£5,870
↗ 5%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
38%
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 | £17,148 | £17,405 | £17,840 | £18,286 | £18,835 | £89,515 |
| Total Expenses | £16,345 | £16,388 | £16,447 | £16,508 | £16,579 | £82,268 |
| Profit Before Tax | £803 | £1,017 | £1,393 | £1,778 | £2,256 | £7,247 |
| Profit After Tax | £650 | £824 | £1,128 | £1,440 | £1,827 | £5,870 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £654 | £828 | £8,128 | £13,935 | £18,455 | £42,000 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change