Flat SE3 3 beds 2 baths

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

London, England · SE3

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£16,723

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£95,420

↗ 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	£30,804	£31,266	£31,735	£32,528	£33,342	£159,675
Total Expenses	£27,603	£27,699	£27,787	£27,908	£28,032	£139,029
Profit Before Tax	£3,201	£3,567	£3,948	£4,620	£5,309	£20,646
Profit After Tax	£2,593	£2,889	£3,198	£3,742	£4,301	£16,723
Change In Property Value	£7	£14,000	£24,990	£33,255	£23,168	£95,420
Net Return	£2,600	£16,889	£28,188	£36,997	£27,468	£112,143
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