Flat SE3 1 bed 0 baths

6 Pegler Square, Kidbrooke Village, Greenwich, London SE3

London, England · SE3

Initial Investment

First Year

£29,125First Year

Profit From Rental Income

After 5 Years

£-9,647

↘ -33%After 5 Years

Change In Property Value

After 5 Years

£9,678

↗ 10%After 5 Years

Return On Investment

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	£4,128	£4,190	£4,295	£4,402	£4,534	£21,549
Total Expenses	£6,132	£6,185	£6,238	£6,293	£6,348	£31,196
Profit Before Tax	£-2,004	£-1,995	£-1,943	£-1,891	£-1,814	£-9,647
Profit After Tax	£-2,004	£-1,995	£-1,943	£-1,891	£-1,814	£-9,647
Change In Property Value	£1	£1	£1,875	£3,347	£4,454	£9,678
Net Return	£-2,003	£-1,994	£-68	£1,456	£2,639	£31
Return From Rental Income (%)	-7%	-7%	-7%	-6%	-6%	-33%
Total Net Return (%)	-7%	-7%	0%	5%	9%	0%

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