Flat SE6 1 bed 1 bath

Rushey Green, London SE6

London, England · SE6

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£2,770

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£24,537

↗ 14%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,180	£9,318	£9,457	£9,694	£9,936	£47,585
Total Expenses	£8,710	£8,773	£8,828	£8,894	£8,961	£44,165
Profit Before Tax	£471	£544	£629	£800	£976	£3,420
Profit After Tax	£381	£441	£510	£648	£790	£2,770
Change In Property Value	£2	£3,600	£6,426	£8,551	£5,957	£24,537
Net Return	£383	£4,041	£6,936	£9,199	£6,748	£27,307
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	13%	17%	12%	50%

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