Flat SE3 2 beds 2 baths

Tizzard Grove, London SE3

London, England · SE3

Initial Investment

First Year

£174,000First Year

Profit From Rental Income

After 5 Years

£-6,041

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£54,711

↗ 10%After 5 Years

Return On Investment

28%

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	£23,316	£23,666	£24,257	£24,864	£25,610	£121,713
Total Expenses	£25,359	£25,440	£25,542	£25,647	£25,764	£127,753
Profit Before Tax	£-2,043	£-1,775	£-1,285	£-783	£-154	£-6,041
Profit After Tax	£-2,043	£-1,775	£-1,285	£-783	£-154	£-6,041
Change In Property Value	£5	£5	£10,600	£18,921	£25,179	£54,711
Net Return	£-2,038	£-1,769	£9,315	£18,138	£25,024	£48,671
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	5%	10%	14%	28%

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