Flat SE5 1 bed 1 bath

Vestry Road, London SE5

London, England · SE5

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£25,764

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 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	£24,216	£24,579	£25,194	£25,824	£26,598	£126,411
Total Expenses	£18,750	£18,819	£18,912	£19,007	£19,115	£94,603
Profit Before Tax	£5,466	£5,760	£6,282	£6,817	£7,483	£31,808
Profit After Tax	£4,428	£4,665	£5,088	£5,522	£6,061	£25,764
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£4,431	£4,669	£12,588	£18,909	£23,877	£64,475
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