Flat SE3 1 bed 1 bath

Whittle Road, London SE3

London, England · SE3

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£-1,740

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£31,485

↗ 10%After 5 Years

Return On Investment

31%

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	£13,416	£13,617	£13,958	£14,307	£14,736	£70,033
Total Expenses	£14,259	£14,298	£14,350	£14,403	£14,463	£71,774
Profit Before Tax	£-843	£-681	£-392	£-96	£273	£-1,740
Profit After Tax	£-843	£-681	£-392	£-96	£273	£-1,740
Change In Property Value	£3	£3	£6,100	£10,889	£14,490	£31,485
Net Return	£-840	£-678	£5,708	£10,793	£14,762	£29,744
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	31%

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