Flat SE3 1 bed 1 bath

Whittle Road, London SE3

London, England · SE3

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£2,489

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£41,576

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,416	£13,617	£13,821	£14,167	£14,521	£69,543
Total Expenses	£13,155	£13,225	£13,287	£13,363	£13,441	£66,470
Profit Before Tax	£261	£392	£535	£804	£1,080	£3,073
Profit After Tax	£211	£318	£433	£651	£875	£2,489
Change In Property Value	£3	£6,100	£10,889	£14,490	£10,094	£41,576
Net Return	£214	£6,418	£11,322	£15,141	£10,969	£44,065
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	46%

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