Flat SE3 1 bed 1 bath

Birch House, 5 Pegler Square, London SE3

London, England · SE3

Initial Investment

First Year

£115,550First Year

Profit From Rental Income

After 5 Years

£18,828

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£37,472

↗ 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	£23,436	£23,788	£24,382	£24,992	£25,742	£122,339
Total Expenses	£19,590	£19,690	£19,811	£19,934	£20,070	£99,094
Profit Before Tax	£3,846	£4,097	£4,571	£5,058	£5,672	£23,245
Profit After Tax	£3,116	£3,319	£3,703	£4,097	£4,594	£18,828
Change In Property Value	£4	£4	£7,260	£12,959	£17,245	£37,472
Net Return	£3,119	£3,322	£10,963	£17,056	£21,839	£56,300
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	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