Flat SE5 3 beds 1 bath

Brisbane Street, Camberwell SE5

London, England · SE5

Initial Investment

First Year

£128,150First Year

Profit From Rental Income

After 5 Years

£28,031

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£41,188

↗ 10%After 5 Years

Return On Investment

54%

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	£25,764	£26,150	£26,804	£27,474	£28,299	£134,492
Total Expenses	£19,802	£19,872	£19,968	£20,065	£20,178	£99,885
Profit Before Tax	£5,962	£6,278	£6,836	£7,409	£8,121	£34,607
Profit After Tax	£4,829	£5,085	£5,537	£6,001	£6,578	£28,031
Change In Property Value	£4	£4	£7,980	£14,245	£18,955	£41,188
Net Return	£4,833	£5,089	£13,518	£20,246	£25,533	£69,220
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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