Flat
SE16
1 bed
1 bath
Tavern Quay, Rope Street, Surrey Docks SE16
Initial Investment
£231,299First YearProfit From Rental Income
£13,650
↗ 6%After 5 Years
Change In Property Value
£79,441
↗ 20%After 5 Years
Return On Investment
40%
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 | £25,824 | £26,340 | £26,999 | £27,674 | £28,366 | £135,203 |
| Total Expenses | £23,332 | £23,496 | £23,667 | £23,842 | £24,015 | £118,352 |
| Profit Before Tax | £2,492 | £2,844 | £3,332 | £3,832 | £4,351 | £16,851 |
| Profit After Tax | £2,018 | £2,304 | £2,699 | £3,104 | £3,524 | £13,650 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £10,018 | £10,464 | £19,345 | £24,745 | £28,519 | £93,091 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 4% | 5% | 8% | 11% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change