Flat SE6 1 bed 1 bath

Meadowcroft Mews, London SE6

London, England · SE6

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£-9,532

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£12,904

↗ 10%After 5 Years

Return On Investment

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	£5,472	£5,554	£5,693	£5,835	£6,010	£28,565
Total Expenses	£7,507	£7,561	£7,618	£7,676	£7,736	£38,097
Profit Before Tax	£-2,035	£-2,007	£-1,925	£-1,840	£-1,726	£-9,532
Profit After Tax	£-2,035	£-2,007	£-1,925	£-1,840	£-1,726	£-9,532
Change In Property Value	£1	£1	£2,500	£4,463	£5,938	£12,904
Net Return	£-2,033	£-2,005	£575	£2,622	£4,213	£3,372
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-25%
Total Net Return (%)	-5%	-5%	1%	7%	11%	9%

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