Flat SE3 3 beds 2 baths

St. Josephs Vale, London SE3

London, England · SE3

Initial Investment

First Year

£265,000First Year

Profit From Rental Income

After 5 Years

£49,593

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£81,551

↗ 10%After 5 Years

Return On Investment

49%

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	£48,612	£49,341	£50,575	£51,839	£53,394	£253,761
Total Expenses	£38,204	£38,323	£38,490	£38,660	£38,858	£192,536
Profit Before Tax	£10,408	£11,018	£12,085	£13,179	£14,536	£61,226
Profit After Tax	£8,430	£8,924	£9,789	£10,675	£11,774	£49,593
Change In Property Value	£8	£8	£15,800	£28,204	£37,531	£81,551
Net Return	£8,438	£8,932	£25,589	£38,879	£49,305	£131,143
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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