Flat SE6 1 bed 1 bath

George Lane, London SE6

London, England · SE6

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£15,192

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 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	£19,368	£19,659	£20,150	£20,654	£21,273	£101,104
Total Expenses	£16,276	£16,361	£16,463	£16,567	£16,681	£82,348
Profit Before Tax	£3,092	£3,297	£3,687	£4,087	£4,593	£18,756
Profit After Tax	£2,504	£2,671	£2,987	£3,310	£3,720	£15,192
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£2,507	£2,674	£8,987	£14,021	£17,972	£46,161
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