Flat SE1 2 beds 2 baths

Duchess Walk, London SE1

London, England · SE1

Initial Investment

First Year

£261,500First Year

Profit From Rental Income

After 5 Years

£42,911

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£80,518

↗ 10%After 5 Years

Return On Investment

47%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£50,364	£51,119	£52,397	£53,707	£55,319	£262,907
Total Expenses	£41,519	£41,722	£41,969	£42,221	£42,500	£209,930
Profit Before Tax	£8,845	£9,398	£10,429	£11,486	£12,818	£52,977
Profit After Tax	£7,165	£7,612	£8,447	£9,304	£10,383	£42,911
Change In Property Value	£8	£8	£15,600	£27,847	£37,056	£80,518
Net Return	£7,172	£7,620	£24,048	£37,151	£47,439	£123,429
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change