Flat SE6 3 beds 1 bath

Winterstoke Road, London SE6

London, England · SE6

Initial Investment

First Year

£214,250First Year

Profit From Rental Income

After 5 Years

£38,962

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£66,582

↗ 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	£39,696	£40,291	£41,299	£42,331	£43,601	£207,218
Total Expenses	£31,560	£31,666	£31,809	£31,956	£32,126	£159,117
Profit Before Tax	£8,136	£8,626	£9,490	£10,375	£11,475	£48,101
Profit After Tax	£6,590	£6,987	£7,687	£8,404	£9,295	£38,962
Change In Property Value	£6	£6	£12,900	£23,027	£30,642	£66,582
Net Return	£6,597	£6,993	£20,587	£31,431	£39,937	£105,545
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
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