Flat
SE8
3 beds
2 baths
Pell Street, Norlem Court Pell Street SE8
London, England · SE8
View property listing
Initial Investment
£190,625First YearProfit From Rental Income
£31,202
↗ 16%After 5 Years
Change In Property Value
£59,614
↗ 10%After 5 Years
Return On Investment
48%
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 | £37,284 | £37,843 | £38,789 | £39,759 | £40,952 | £194,628 |
| Total Expenses | £30,870 | £31,023 | £31,208 | £31,398 | £31,608 | £156,107 |
| Profit Before Tax | £6,414 | £6,820 | £7,581 | £8,361 | £9,344 | £38,521 |
| Profit After Tax | £5,196 | £5,524 | £6,141 | £6,772 | £7,569 | £31,202 |
| Change In Property Value | £6 | £6 | £11,550 | £20,617 | £27,436 | £59,614 |
| Net Return | £5,201 | £5,530 | £17,691 | £27,390 | £35,004 | £90,816 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change