Flat SE6 2 beds 2 baths

Melfield Gardens, London SE6

London, England · SE6

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£26,181

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£38,195

↗ 10%After 5 Years

Return On Investment

55%

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	£23,892	£24,250	£24,857	£25,478	£26,242	£124,719
Total Expenses	£18,319	£18,384	£18,471	£18,561	£18,664	£92,398
Profit Before Tax	£5,573	£5,867	£6,386	£6,917	£7,579	£32,322
Profit After Tax	£4,514	£4,752	£5,172	£5,603	£6,139	£26,181
Change In Property Value	£4	£4	£7,400	£13,209	£17,578	£38,195
Net Return	£4,518	£4,756	£12,573	£18,812	£23,717	£64,375
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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