Flat SE6 2 beds 1 bath

Scarlet Road, London SE6

London, England · SE6

Initial Investment

First Year

£79,482First Year

Profit From Rental Income

After 5 Years

£115

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£26,834

↗ 10%After 5 Years

Return On Investment

34%

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	£13,260	£13,459	£13,795	£14,140	£14,564	£69,219
Total Expenses	£13,640	£13,705	£13,782	£13,860	£13,945	£68,933
Profit Before Tax	£-380	£-247	£13	£280	£619	£286
Profit After Tax	£-380	£-247	£13	£227	£501	£115
Change In Property Value	£3	£3	£5,199	£9,280	£12,350	£26,834
Net Return	£-377	£-244	£5,212	£9,507	£12,851	£26,950
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	7%	12%	16%	34%

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