Flat SE9 1 bed 1 bath

Charlesfield, London SE9

London, England · SE9

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£1,665

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£25,218

↗ 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	£9,060	£9,196	£9,334	£9,567	£9,806	£46,963
Total Expenses	£8,858	£8,922	£8,977	£9,042	£9,108	£44,908
Profit Before Tax	£202	£274	£357	£525	£698	£2,056
Profit After Tax	£163	£222	£289	£425	£565	£1,665
Change In Property Value	£2	£3,700	£6,605	£8,789	£6,123	£25,218
Net Return	£165	£3,922	£6,894	£9,214	£6,688	£26,883
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	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