Flat SE2 3 beds 1 bath

Hartslock Drive, London SE2

London, England · SE2

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£-1,676

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£24,775

↗ 10%After 5 Years

Return On Investment

32%

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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£12,722	£12,786	£12,859	£12,934	£13,016	£64,317
Profit Before Tax	£-722	£-606	£-375	£-138	£165	£-1,676
Profit After Tax	£-722	£-606	£-375	£-138	£165	£-1,676
Change In Property Value	£2	£2	£4,800	£8,568	£11,402	£24,775
Net Return	£-720	£-604	£4,425	£8,430	£11,567	£23,099
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	12%	16%	32%

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