Flat SE3 3 beds 2 baths

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

London, England · SE3

Initial Investment

First Year

£234,550First Year

Profit From Rental Income

After 5 Years

£38,435

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£72,570

↗ 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	£45,384	£46,065	£47,216	£48,397	£49,849	£236,911
Total Expenses	£37,469	£37,653	£37,876	£38,105	£38,358	£189,461
Profit Before Tax	£7,915	£8,412	£9,340	£10,292	£11,491	£47,450
Profit After Tax	£6,411	£6,814	£7,565	£8,336	£9,308	£38,435
Change In Property Value	£7	£7	£14,060	£25,098	£33,398	£72,570
Net Return	£6,418	£6,821	£21,626	£33,434	£42,706	£111,004
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