Flat SE3 1 bed 1 bath

Whittle Road, London SE3

London, England · SE3

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£10,398

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£31,485

↗ 10%After 5 Years

Return On Investment

44%

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	£19,692	£19,987	£20,487	£20,999	£21,629	£102,795
Total Expenses	£17,742	£17,856	£17,985	£18,117	£18,258	£89,958
Profit Before Tax	£1,950	£2,131	£2,502	£2,883	£3,371	£12,837
Profit After Tax	£1,579	£1,726	£2,027	£2,335	£2,731	£10,398
Change In Property Value	£3	£3	£6,100	£10,889	£14,490	£31,485
Net Return	£1,582	£1,729	£8,127	£13,224	£17,220	£41,883
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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