Flat SE7 1 bed 1 bath

Bowen Drive, London SE7

London, England · SE7

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£18,330

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 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	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£18,846	£18,942	£19,057	£19,175	£19,305	£95,325
Profit Before Tax	£3,750	£3,993	£4,451	£4,921	£5,514	£22,629
Profit After Tax	£3,038	£3,234	£3,605	£3,986	£4,466	£18,330
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£3,041	£3,238	£10,606	£16,481	£21,094	£54,460
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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