Flat
SE3
1 bed
1 bath
Pegler Square, London SE3
London, England · SE3
View property listing
Initial Investment
£125,875First YearProfit From Rental Income
£-7,178
↘ -6%After 5 Years
Change In Property Value
£40,517
↗ 10%After 5 Years
Return On Investment
26%
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 | £17,268 | £17,527 | £17,965 | £18,414 | £18,967 | £90,141 |
| Total Expenses | £19,299 | £19,371 | £19,458 | £19,547 | £19,645 | £97,320 |
| Profit Before Tax | £-2,031 | £-1,844 | £-1,493 | £-1,132 | £-678 | £-7,178 |
| Profit After Tax | £-2,031 | £-1,844 | £-1,493 | £-1,132 | £-678 | £-7,178 |
| Change In Property Value | £4 | £4 | £7,850 | £14,013 | £18,647 | £40,517 |
| Net Return | £-2,027 | £-1,840 | £6,357 | £12,880 | £17,969 | £33,339 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 14% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change