Flat SE5 1 bed 1 bath

Peabody Estate, Camberwell Green, London SE5

London, England · SE5

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-4,334

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

28%

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	£14,100	£14,311	£14,669	£15,036	£15,487	£73,604
Total Expenses	£15,432	£15,501	£15,583	£15,666	£15,756	£77,938
Profit Before Tax	£-1,332	£-1,190	£-913	£-630	£-269	£-4,334
Profit After Tax	£-1,332	£-1,190	£-913	£-630	£-269	£-4,334
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£-1,329	£-1,187	£5,087	£10,080	£13,983	£26,635
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-1%	-1%	5%	11%	15%	28%

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