Flat SE3 4 beds 3 baths

Birch House, 5 Pegler Square, London SE3

London, England · SE3

Initial Investment

First Year

£341,850First Year

Profit From Rental Income

After 5 Years

£55,535

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£103,125

↗ 10%After 5 Years

Return On Investment

46%

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	£64,500	£65,467	£67,104	£68,782	£70,845	£336,699
Total Expenses	£53,035	£53,292	£53,605	£53,925	£54,280	£268,137
Profit Before Tax	£11,465	£12,176	£13,499	£14,857	£16,566	£68,562
Profit After Tax	£9,286	£9,862	£10,934	£12,034	£13,418	£55,535
Change In Property Value	£10	£10	£19,980	£35,665	£47,460	£103,125
Net Return	£9,296	£9,872	£30,915	£47,699	£60,878	£158,660
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

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