Flat SE2 3 beds 2 baths

Tavy Bridge, London SE2

London, England · SE2

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£33,214

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 10%After 5 Years

Return On Investment

50%

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	£35,508	£36,041	£36,942	£37,865	£39,001	£185,357
Total Expenses	£28,572	£28,699	£28,858	£29,020	£29,202	£144,351
Profit Before Tax	£6,936	£7,342	£8,084	£8,845	£9,799	£41,005
Profit After Tax	£5,618	£5,947	£6,548	£7,164	£7,937	£33,214
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£5,624	£5,952	£17,548	£26,800	£34,066	£89,990
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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