Flat SE8 2 beds 2 baths

Yeoman Street, Greenland Place SE8

London, England · SE8

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£23,779

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

46%

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	£32,280	£32,764	£33,583	£34,423	£35,456	£168,506
Total Expenses	£27,492	£27,642	£27,819	£28,000	£28,197	£139,149
Profit Before Tax	£4,789	£5,122	£5,765	£6,423	£7,258	£29,357
Profit After Tax	£3,879	£4,149	£4,669	£5,203	£5,879	£23,779
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£3,884	£4,154	£14,670	£23,053	£29,633	£75,393
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	14%	18%	46%

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