Flat SE2 3 beds 2 baths

Amberley Road, London SE2

London, England · SE2

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£25,310

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 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	£30,672	£31,132	£31,910	£32,708	£33,689	£160,112
Total Expenses	£25,480	£25,608	£25,762	£25,920	£26,095	£128,865
Profit Before Tax	£5,192	£5,524	£6,148	£6,788	£7,595	£31,247
Profit After Tax	£4,206	£4,475	£4,980	£5,498	£6,152	£25,310
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£4,210	£4,479	£14,480	£22,456	£28,718	£74,344
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