Flat SE6 1 bed 1 bath

Passfields, Bromley Road, London SE6

London, England · SE6

Initial Investment

First Year

£66,998First Year

Profit From Rental Income

After 5 Years

£10,522

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£22,710

↗ 10%After 5 Years

Return On Investment

50%

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	£14,208	£14,421	£14,782	£15,151	£15,606	£74,168
Total Expenses	£12,087	£12,153	£12,231	£12,310	£12,397	£61,178
Profit Before Tax	£2,121	£2,268	£2,551	£2,841	£3,209	£12,990
Profit After Tax	£1,718	£1,837	£2,066	£2,301	£2,599	£10,522
Change In Property Value	£2	£2	£4,400	£7,854	£10,451	£22,710
Net Return	£1,720	£1,839	£6,466	£10,155	£13,051	£33,232
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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