Flat
SE1
1 bed
1 bath
Strata, 8 Walworth Road, Elephant And Castle SE1
London, England · SE1
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£14,793
↗ 11%After 5 Years
Change In Property Value
£44,904
↗ 10%After 5 Years
Return On Investment
42%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,092 | £28,513 | £29,226 | £29,957 | £30,856 | £146,644 |
| Total Expenses | £25,320 | £25,483 | £25,667 | £25,855 | £26,057 | £128,382 |
| Profit Before Tax | £2,772 | £3,031 | £3,559 | £4,102 | £4,799 | £18,262 |
| Profit After Tax | £2,245 | £2,455 | £2,883 | £3,322 | £3,887 | £14,793 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £2,250 | £2,459 | £11,583 | £18,852 | £24,553 | £59,697 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change