Flat
SE8
1 bed
1 bath
Baildon Street, London SE8
London, England · SE8
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£6,775
↗ 10%After 5 Years
Change In Property Value
£31,352
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,964 | £12,143 | £12,326 | £12,634 | £12,950 | £62,016 |
| Total Expenses | £10,597 | £10,665 | £10,724 | £10,796 | £10,871 | £53,652 |
| Profit Before Tax | £1,367 | £1,479 | £1,602 | £1,837 | £2,079 | £8,364 |
| Profit After Tax | £1,108 | £1,198 | £1,297 | £1,488 | £1,684 | £6,775 |
| Change In Property Value | £2 | £4,600 | £8,211 | £10,927 | £7,612 | £31,352 |
| Net Return | £1,110 | £5,798 | £9,509 | £12,415 | £9,296 | £38,127 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change