Flat SE3 1 bed 1 bath

Birch House, 5 Pegler Square, London SE3

London, England · SE3

Initial Investment

First Year

£110,650First Year

Profit From Rental Income

After 5 Years

£18,038

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£36,027

↗ 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	£22,536	£22,874	£23,446	£24,032	£24,753	£117,641
Total Expenses	£18,853	£18,950	£19,067	£19,186	£19,316	£95,372
Profit Before Tax	£3,683	£3,924	£4,379	£4,846	£5,437	£22,269
Profit After Tax	£2,983	£3,178	£3,547	£3,926	£4,404	£18,038
Change In Property Value	£3	£3	£6,980	£12,460	£16,580	£36,027
Net Return	£2,987	£3,182	£10,527	£16,385	£20,984	£54,065
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
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