Flat SE5 3 beds 1 bath

Brisbane Street, Camberwell SE5

London, England · SE5

Initial Investment

First Year

£128,150First Year

Profit From Rental Income

After 5 Years

£1,273

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£41,188

↗ 10%After 5 Years

Return On Investment

33%

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	£18,756	£19,037	£19,513	£20,001	£20,601	£97,909
Total Expenses	£19,101	£19,161	£19,239	£19,318	£19,408	£96,227
Profit Before Tax	£-345	£-124	£275	£683	£1,193	£1,682
Profit After Tax	£-345	£-124	£222	£553	£967	£1,273
Change In Property Value	£4	£4	£7,980	£14,245	£18,955	£41,188
Net Return	£-341	£-120	£8,203	£14,798	£19,922	£42,462
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	12%	16%	33%

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