Flat SE8 2 beds 2 baths

Gothenburg Court Bailey Street, Surrey Quays SE8

London, England · SE8

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£22,961

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£64,749

↗ 14%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,696	£25,066	£25,442	£26,078	£26,730	£128,014
Total Expenses	£19,753	£19,840	£19,918	£20,024	£20,132	£99,666
Profit Before Tax	£4,943	£5,227	£5,524	£6,055	£6,599	£28,348
Profit After Tax	£4,004	£4,234	£4,474	£4,904	£5,345	£22,961
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£4,009	£13,734	£21,432	£27,470	£21,066	£87,711
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	57%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change