Flat SE2 2 beds 2 baths

Wagtail Walk, London SE2

London, England · SE2

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£28,409

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£42,324

↗ 10%After 5 Years

Return On Investment

54%

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	£27,000	£27,405	£28,090	£28,792	£29,656	£140,944
Total Expenses	£20,967	£21,053	£21,165	£21,279	£21,408	£105,871
Profit Before Tax	£6,033	£6,352	£6,925	£7,514	£8,248	£35,072
Profit After Tax	£4,887	£5,145	£5,610	£6,086	£6,681	£28,409
Change In Property Value	£4	£4	£8,200	£14,637	£19,478	£42,324
Net Return	£4,891	£5,149	£13,810	£20,723	£26,159	£70,732
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	16%	20%	54%

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