Flat
SE8
1 bed
1 bath
Basevi Way, London SE8
London, England · SE8
View property listing
Initial Investment
£79,150First YearProfit From Rental Income
£8,664
↗ 11%After 5 Years
Change In Property Value
£35,305
↗ 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 | £13,464 | £13,666 | £13,871 | £14,218 | £14,573 | £69,792 |
| Total Expenses | £11,680 | £11,750 | £11,811 | £11,888 | £11,966 | £59,095 |
| Profit Before Tax | £1,784 | £1,916 | £2,060 | £2,330 | £2,607 | £10,697 |
| Profit After Tax | £1,445 | £1,552 | £1,668 | £1,887 | £2,112 | £8,664 |
| Change In Property Value | £3 | £5,180 | £9,246 | £12,304 | £8,572 | £35,305 |
| Net Return | £1,448 | £6,732 | £10,915 | £14,191 | £10,684 | £43,970 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change