Flat SE3 3 beds 2 baths

Mycenae Road, London SE3

London, England · SE3

Initial Investment

First Year

£210,750First Year

Profit From Rental Income

After 5 Years

£34,550

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£65,550

↗ 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	£41,004	£41,619	£42,660	£43,726	£45,038	£214,046
Total Expenses	£33,894	£34,061	£34,264	£34,472	£34,701	£171,392
Profit Before Tax	£7,110	£7,558	£8,395	£9,254	£10,337	£42,654
Profit After Tax	£5,759	£6,122	£6,800	£7,496	£8,373	£34,550
Change In Property Value	£6	£6	£12,700	£22,670	£30,167	£65,550
Net Return	£5,765	£6,128	£19,500	£30,166	£38,540	£100,100
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