Flat SE3 2 beds 2 baths

Astell Road, Waterlily Court SE3

London, England · SE3

Initial Investment

First Year

£130,250First Year

Profit From Rental Income

After 5 Years

£11,220

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£41,808

↗ 10%After 5 Years

Return On Investment

41%

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	£22,272	£22,606	£23,171	£23,751	£24,463	£116,263
Total Expenses	£20,296	£20,375	£20,474	£20,576	£20,690	£102,411
Profit Before Tax	£1,976	£2,231	£2,697	£3,174	£3,773	£13,851
Profit After Tax	£1,601	£1,807	£2,184	£2,571	£3,056	£11,220
Change In Property Value	£4	£4	£8,100	£14,459	£19,241	£41,808
Net Return	£1,605	£1,811	£10,285	£17,030	£22,297	£53,027
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	17%	41%

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