Flat SE6 1 bed 1 bath

Thornsbeach Road, London SE6

London, England · SE6

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£20,847

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 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	£19,368	£19,659	£20,150	£20,654	£21,273	£101,104
Total Expenses	£14,939	£14,994	£15,066	£15,141	£15,226	£75,367
Profit Before Tax	£4,429	£4,665	£5,084	£5,513	£6,047	£25,737
Profit After Tax	£3,587	£3,779	£4,118	£4,465	£4,898	£20,847
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£3,590	£3,782	£10,118	£15,176	£19,150	£51,815
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