Flat SE3 3 beds 2 baths

Kidbrooke Village, 5 Pegler Square, Birch House, Greenwich, London SE3

London, England · SE3

Initial Investment

First Year

£237,000First Year

Profit From Rental Income

After 5 Years

£17,053

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£96,783

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,236	£31,705	£32,180	£32,985	£33,809	£161,914
Total Expenses	£27,968	£28,065	£28,153	£28,276	£28,401	£140,862
Profit Before Tax	£3,268	£3,640	£4,027	£4,709	£5,409	£21,052
Profit After Tax	£2,647	£2,948	£3,262	£3,814	£4,381	£17,053
Change In Property Value	£7	£14,200	£25,347	£33,730	£23,499	£96,783
Net Return	£2,654	£17,148	£28,609	£37,544	£27,879	£113,835
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change