Flat
SE8
2 beds
1 bath
John Silkin Lane, London SE8
London, England · SE8
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£15,365
↗ 13%After 5 Years
Change In Property Value
£49,073
↗ 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 | £18,720 | £19,001 | £19,286 | £19,768 | £20,262 | £97,037 |
| Total Expenses | £15,455 | £15,533 | £15,603 | £15,693 | £15,785 | £78,068 |
| Profit Before Tax | £3,265 | £3,468 | £3,683 | £4,075 | £4,477 | £18,969 |
| Profit After Tax | £2,645 | £2,809 | £2,983 | £3,301 | £3,627 | £15,365 |
| Change In Property Value | £4 | £7,200 | £12,852 | £17,103 | £11,915 | £49,073 |
| Net Return | £2,648 | £10,009 | £15,836 | £20,404 | £15,541 | £64,438 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| 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