Flat SE2 3 beds 1 bath

Abbey Grove, London SE2

London, England · SE2

Initial Investment

First Year

£142,325First Year

Profit From Rental Income

After 5 Years

£23,261

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£45,369

↗ 10%After 5 Years

Return On Investment

48%

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	£28,380	£28,806	£29,526	£30,264	£31,172	£148,147
Total Expenses	£23,613	£23,733	£23,876	£24,023	£24,185	£119,430
Profit Before Tax	£4,767	£5,073	£5,650	£6,241	£6,987	£28,717
Profit After Tax	£3,861	£4,109	£4,576	£5,055	£5,659	£23,261
Change In Property Value	£4	£4	£8,790	£15,690	£20,880	£45,369
Net Return	£3,866	£4,114	£13,366	£20,745	£26,539	£68,630
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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