Flat SE5 0 beds 1 bath

Sedgmoor Place, Pilgrims Cloisters SE5

London, England · SE5

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£-3,927

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£29,936

↗ 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	£13,632	£13,836	£14,182	£14,537	£14,973	£71,161
Total Expenses	£14,869	£14,935	£15,013	£15,092	£15,179	£75,088
Profit Before Tax	£-1,237	£-1,099	£-831	£-555	£-205	£-3,927
Profit After Tax	£-1,237	£-1,099	£-831	£-555	£-205	£-3,927
Change In Property Value	£3	£3	£5,800	£10,353	£13,777	£29,936
Net Return	£-1,234	£-1,096	£4,970	£9,798	£13,572	£26,009
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	6%	11%	15%	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