Flat SE3 1 bed 1 bath

Pegler Square, London SE3

London, England · SE3

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£21,842

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£42,840

↗ 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	£26,796	£27,198	£27,878	£28,575	£29,432	£139,879
Total Expenses	£22,324	£22,437	£22,573	£22,713	£22,866	£112,913
Profit Before Tax	£4,472	£4,761	£5,305	£5,862	£6,566	£26,966
Profit After Tax	£3,623	£3,856	£4,297	£4,748	£5,318	£21,842
Change In Property Value	£4	£4	£8,300	£14,816	£19,716	£42,840
Net Return	£3,627	£3,860	£12,597	£19,564	£25,034	£64,682
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	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