Flat
SE3
3 beds
2 baths
Pegler Square, London SE3
London, England · SE3
View property listing
Initial Investment
£221,250First YearProfit From Rental Income
£23,830
↗ 11%After 5 Years
Change In Property Value
£68,647
↗ 10%After 5 Years
Return On Investment
42%
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 | £36,564 | £37,112 | £38,040 | £38,991 | £40,161 | £190,869 |
| Total Expenses | £32,040 | £32,141 | £32,277 | £32,416 | £32,575 | £161,450 |
| Profit Before Tax | £4,524 | £4,971 | £5,763 | £6,575 | £7,586 | £29,419 |
| Profit After Tax | £3,664 | £4,027 | £4,668 | £5,326 | £6,144 | £23,830 |
| Change In Property Value | £7 | £7 | £13,300 | £23,741 | £31,592 | £68,647 |
| Net Return | £3,671 | £4,033 | £17,969 | £29,067 | £37,737 | £92,477 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change