Flat SE2 1 bed 1 bath

Chalcombe Road, London SE2

London, England · SE2

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£9,735

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£20,130

↗ 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	£12,588	£12,777	£13,096	£13,424	£13,826	£65,711
Total Expenses	£10,611	£10,667	£10,734	£10,802	£10,877	£53,692
Profit Before Tax	£1,977	£2,109	£2,362	£2,621	£2,949	£12,019
Profit After Tax	£1,601	£1,709	£1,913	£2,123	£2,389	£9,735
Change In Property Value	£2	£2	£3,900	£6,962	£9,264	£20,130
Net Return	£1,603	£1,711	£5,813	£9,085	£11,653	£29,865
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	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