Flat SE7 3 beds 1 bath

Cassidy House, Bowen Drive SE7

London, England · SE7

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£7,364

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£55,227

↗ 10%After 5 Years

Return On Investment

36%

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	£26,748	£27,149	£27,828	£28,524	£29,379	£139,628
Total Expenses	£25,901	£25,987	£26,098	£26,211	£26,340	£130,537
Profit Before Tax	£847	£1,162	£1,730	£2,312	£3,040	£9,091
Profit After Tax	£686	£941	£1,401	£1,873	£2,462	£7,364
Change In Property Value	£5	£5	£10,700	£19,100	£25,416	£55,227
Net Return	£691	£947	£12,102	£20,973	£27,879	£62,591
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%

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