Flat SE9 2 beds 1 bath

Pinnell Road, London SE9

London, England · SE9

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£6,625

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£37,486

↗ 14%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,476	£13,678	£13,883	£14,230	£14,586	£69,854
Total Expenses	£12,196	£12,266	£12,327	£12,404	£12,482	£61,675
Profit Before Tax	£1,280	£1,412	£1,556	£1,826	£2,104	£8,179
Profit After Tax	£1,037	£1,144	£1,260	£1,479	£1,704	£6,625
Change In Property Value	£3	£5,500	£9,818	£13,064	£9,102	£37,486
Net Return	£1,040	£6,644	£11,078	£14,544	£10,806	£44,111
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	13%	52%

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