Flat SE9 1 bed 1 bath

Johnson Court, Meadowside, London SE9

London, England · SE9

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£17,452

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 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	£22,200	£22,533	£23,096	£23,674	£24,384	£115,887
Total Expenses	£18,641	£18,741	£18,861	£18,983	£19,116	£94,341
Profit Before Tax	£3,560	£3,792	£4,236	£4,691	£5,268	£21,546
Profit After Tax	£2,883	£3,071	£3,431	£3,800	£4,267	£17,452
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£2,887	£3,075	£10,231	£15,938	£20,420	£52,550
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
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