Flat SE6 3 beds 1 bath

Blythe Vale, London SE6

London, England · SE6

Initial Investment

First Year

£268,482First Year

Profit From Rental Income

After 5 Years

£50,323

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£82,578

↗ 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	£49,224	£49,962	£51,211	£52,492	£54,066	£256,956
Total Expenses	£38,660	£38,780	£38,948	£39,120	£39,320	£194,829
Profit Before Tax	£10,564	£11,182	£12,263	£13,372	£14,746	£62,127
Profit After Tax	£8,557	£9,058	£9,933	£10,831	£11,945	£50,323
Change In Property Value	£8	£8	£15,999	£28,559	£38,004	£82,578
Net Return	£8,565	£9,066	£25,933	£39,390	£49,948	£132,901
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
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