Flat
SE8
1 bed
1 bath
Baildon Street, London SE8
London, England · SE8
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£9,408
↗ 11%After 5 Years
Change In Property Value
£36,805
↗ 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 | £14,040 | £14,251 | £14,464 | £14,826 | £15,197 | £72,778 |
| Total Expenses | £12,091 | £12,162 | £12,225 | £12,303 | £12,382 | £61,163 |
| Profit Before Tax | £1,949 | £2,088 | £2,240 | £2,523 | £2,814 | £11,614 |
| Profit After Tax | £1,578 | £1,692 | £1,814 | £2,044 | £2,280 | £9,408 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,805 |
| Net Return | £1,581 | £7,092 | £11,453 | £14,871 | £11,216 | £46,212 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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