Flat SE3 2 beds 2 baths

Tizzard Grove, London SE3

London, England · SE3

Initial Investment

First Year

£174,000First Year

Profit From Rental Income

After 5 Years

£28,488

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£54,711

↗ 10%After 5 Years

Return On Investment

48%

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	£34,224	£34,737	£35,606	£36,496	£37,591	£178,654
Total Expenses	£28,372	£28,514	£28,685	£28,860	£29,053	£143,483
Profit Before Tax	£5,852	£6,224	£6,921	£7,636	£8,538	£35,170
Profit After Tax	£4,740	£5,041	£5,606	£6,185	£6,916	£28,488
Change In Property Value	£5	£5	£10,600	£18,921	£25,179	£54,711
Net Return	£4,745	£5,046	£16,206	£25,107	£32,095	£83,199
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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