Flat SE5 1 bed 1 bath

Peabody Estate, Camberwell Green, London SE5

London, England · SE5

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£16,533

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

51%

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	£19,368	£19,659	£20,150	£20,654	£21,273	£101,104
Total Expenses	£15,959	£16,037	£16,132	£16,229	£16,336	£80,693
Profit Before Tax	£3,409	£3,621	£4,018	£4,425	£4,938	£20,411
Profit After Tax	£2,761	£2,933	£3,255	£3,584	£3,999	£16,533
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£2,764	£2,936	£9,255	£14,295	£18,252	£47,501
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	20%	51%

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