Flat SE3 1 bed 1 bath

Pegler Square, Kidbrooke SE3

London, England · SE3

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£-1,670

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 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	£48,396	£49,122	£50,350	£51,609	£53,157	£252,634
Total Expenses	£50,482	£50,601	£50,766	£50,936	£51,134	£253,919
Profit Before Tax	£-2,086	£-1,479	£-416	£673	£2,023	£-1,285
Profit After Tax	£-2,086	£-1,479	£-416	£673	£1,639	£-1,670
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£-2,075	£-1,468	£21,584	£39,943	£53,897	£111,882
Return From Rental Income (%)	-1%	0%	0%	0%	0%	0%
Total Net Return (%)	-1%	0%	6%	10%	14%	29%

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