Flat SE3 2 beds 1 bath

Ryculff Square, Blackheath, London SE3

London, England · SE3

Initial Investment

First Year

£159,125First Year

Profit From Rental Income

After 5 Years

£36,922

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£50,324

↗ 10%After 5 Years

Return On Investment

55%

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	£31,476	£31,948	£32,747	£33,566	£34,572	£164,309
Total Expenses	£23,559	£23,631	£23,734	£23,839	£23,963	£118,726
Profit Before Tax	£7,917	£8,317	£9,013	£9,726	£10,610	£45,583
Profit After Tax	£6,413	£6,737	£7,301	£7,878	£8,594	£36,922
Change In Property Value	£5	£5	£9,750	£17,404	£23,160	£50,324
Net Return	£6,418	£6,742	£17,051	£25,282	£31,754	£87,246
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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