Flat SE8 1 bed 1 bath

Baildon Street, London SE8

London, England · SE8

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£1,571

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£27,872

↗ 10%After 5 Years

Return On Investment

35%

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	£14,040	£14,251	£14,607	£14,972	£15,421	£73,291
Total Expenses	£14,116	£14,183	£14,262	£14,342	£14,430	£71,334
Profit Before Tax	£-76	£67	£345	£630	£991	£1,957
Profit After Tax	£-76	£55	£279	£510	£803	£1,571
Change In Property Value	£3	£3	£5,400	£9,639	£12,827	£27,872
Net Return	£-74	£57	£5,680	£10,149	£13,630	£29,442
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change