Flat
SE3
4 beds
3 baths
Birch House, 5 Pegler Square, London SE3
London, England · SE3
View property listing
Initial Investment
£341,850First YearProfit From Rental Income
£-2,421
↘ -1%After 5 Years
Change In Property Value
£103,125
↗ 10%After 5 Years
Return On Investment
29%
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 | £43,956 | £44,615 | £45,731 | £46,874 | £48,280 | £229,456 |
| Total Expenses | £46,031 | £46,143 | £46,297 | £46,456 | £46,639 | £231,566 |
| Profit Before Tax | £-2,075 | £-1,528 | £-567 | £418 | £1,641 | £-2,109 |
| Profit After Tax | £-2,075 | £-1,528 | £-567 | £418 | £1,330 | £-2,421 |
| Change In Property Value | £10 | £10 | £19,980 | £35,665 | £47,460 | £103,125 |
| Net Return | £-2,065 | £-1,518 | £19,414 | £36,083 | £48,789 | £100,704 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 11% | 14% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change