Flat SE8 3 beds 2 baths

Aragon Tower, George Beard Road, Deptford, London SE8

London, England · SE8

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£44,504

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£109,051

↗ 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	£41,604	£42,228	£42,861	£43,933	£45,031	£215,658
Total Expenses	£31,900	£32,013	£32,117	£32,266	£32,419	£160,715
Profit Before Tax	£9,704	£10,215	£10,744	£11,667	£12,613	£54,943
Profit After Tax	£7,860	£8,274	£8,703	£9,450	£10,216	£44,504
Change In Property Value	£8	£16,000	£28,560	£38,006	£26,477	£109,051
Net Return	£7,868	£24,275	£37,263	£47,456	£36,694	£153,555
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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