Flat SE8 3 beds 2 baths

Greenfell Mansions, 78 Glaisher Street, London SE8

London, England · SE8

Initial Investment

First Year

£223,000First Year

Profit From Rental Income

After 5 Years

£35,869

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£91,330

↗ 14%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,836	£35,359	£35,889	£36,786	£37,706	£180,575
Total Expenses	£27,041	£27,143	£27,237	£27,369	£27,503	£136,293
Profit Before Tax	£7,795	£8,215	£8,652	£9,417	£10,202	£44,282
Profit After Tax	£6,314	£6,655	£7,008	£7,628	£8,264	£35,869
Change In Property Value	£7	£13,400	£23,919	£31,830	£22,175	£91,330
Net Return	£6,321	£20,055	£30,927	£39,458	£30,439	£127,199
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	14%	57%

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