Flat
SE8
1 bed
1 bath
Harmony Place, London SE8
London, England · SE8
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£3,616
↗ 4%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
36%
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 | £16,896 | £17,149 | £17,578 | £18,018 | £18,558 | £88,199 |
| Total Expenses | £16,584 | £16,655 | £16,741 | £16,829 | £16,926 | £83,735 |
| Profit Before Tax | £312 | £494 | £837 | £1,189 | £1,632 | £4,464 |
| Profit After Tax | £253 | £400 | £678 | £963 | £1,322 | £3,616 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £256 | £403 | £7,178 | £12,566 | £16,762 | £37,165 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change