Flat SE8 2 beds 2 baths

Lacewood Apartments, 4 Timberyard Street SE8

London, England · SE8

Initial Investment

First Year

£40,375First Year

Profit From Rental Income

After 5 Years

£213

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£17,891

↗ 14%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,828	£6,930	£7,034	£7,210	£7,390	£35,394
Total Expenses	£6,906	£6,966	£7,017	£7,077	£7,137	£35,104
Profit Before Tax	£-78	£-36	£17	£133	£253	£290
Profit After Tax	£-78	£-36	£14	£108	£205	£213
Change In Property Value	£1	£2,625	£4,686	£6,235	£4,344	£17,891
Net Return	£-76	£2,589	£4,699	£6,343	£4,549	£18,105
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	6%	12%	16%	11%	45%

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