Flat
SE8
1 bed
1 bath
Reginald Square, London SE8
London, England · SE8
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£10,746
↗ 12%After 5 Years
Change In Property Value
£39,531
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,084 | £15,310 | £15,540 | £15,928 | £16,327 | £78,189 |
| Total Expenses | £12,839 | £12,912 | £12,976 | £13,056 | £13,139 | £64,922 |
| Profit Before Tax | £2,245 | £2,398 | £2,564 | £2,872 | £3,188 | £13,267 |
| Profit After Tax | £1,818 | £1,943 | £2,077 | £2,326 | £2,582 | £10,746 |
| Change In Property Value | £3 | £5,800 | £10,353 | £13,777 | £9,598 | £39,531 |
| Net Return | £1,821 | £7,743 | £12,430 | £16,103 | £12,180 | £50,278 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change