Flat SE3 3 beds 2 baths

Kidbrooke Village, 5 Pegler Square, Birch House, Greenwich, London SE3

London, England · SE3

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£37,976

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£71,744

↗ 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	£44,868	£45,541	£46,680	£47,847	£49,282	£234,217
Total Expenses	£37,048	£37,230	£37,451	£37,677	£37,927	£187,333
Profit Before Tax	£7,820	£8,311	£9,229	£10,170	£11,355	£46,884
Profit After Tax	£6,334	£6,732	£7,475	£8,237	£9,198	£37,976
Change In Property Value	£7	£7	£13,900	£24,812	£33,018	£71,744
Net Return	£6,341	£6,739	£21,375	£33,049	£42,215	£109,720
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	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