Flat SE2 2 beds 1 bath

Overton Road East, Abbey Wood SE2

London, England · SE2

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£11,742

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 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	£16,920	£17,174	£17,603	£18,043	£18,585	£88,325
Total Expenses	£14,603	£14,674	£14,760	£14,848	£14,945	£73,829
Profit Before Tax	£2,317	£2,500	£2,843	£3,195	£3,640	£14,496
Profit After Tax	£1,877	£2,025	£2,303	£2,588	£2,948	£11,742
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£1,880	£2,028	£7,803	£12,406	£16,013	£40,129
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	15%	19%	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