Flat SE8 2 beds 1 bath

George Beard Road, Surrey Quays SE8

London, England · SE8

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£14,372

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£47,028

↗ 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	£17,940	£18,209	£18,482	£18,944	£19,418	£92,994
Total Expenses	£14,894	£14,971	£15,040	£15,128	£15,218	£75,251
Profit Before Tax	£3,046	£3,238	£3,443	£3,817	£4,200	£17,743
Profit After Tax	£2,467	£2,623	£2,789	£3,091	£3,402	£14,372
Change In Property Value	£3	£6,900	£12,317	£16,390	£11,418	£47,028
Net Return	£2,470	£9,523	£15,105	£19,481	£14,821	£61,400
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	14%	56%

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