Flat SE3 1 bed 1 bath

Pegler Square, Kidbrooke SE3

London, England · SE3

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£61,390

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 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	£71,028	£72,093	£73,896	£75,743	£78,015	£370,776
Total Expenses	£58,347	£58,629	£58,972	£59,324	£59,713	£294,985
Profit Before Tax	£12,681	£13,465	£14,924	£16,419	£18,302	£75,791
Profit After Tax	£10,271	£10,906	£12,088	£13,300	£14,825	£61,390
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£10,282	£10,917	£34,088	£52,571	£67,083	£174,942
Return From Rental Income (%)	3%	3%	3%	3%	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