Flat
SE8
1 bed
1 bath
Evelyn Street, Deptford SE8
London, England · SE8
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£14,160
↗ 15%After 5 Years
Change In Property Value
£30,969
↗ 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 | £19,368 | £19,659 | £20,150 | £20,654 | £21,273 | £101,104 |
| Total Expenses | £16,520 | £16,611 | £16,718 | £16,827 | £16,946 | £83,622 |
| Profit Before Tax | £2,848 | £3,048 | £3,432 | £3,827 | £4,327 | £17,482 |
| Profit After Tax | £2,307 | £2,468 | £2,780 | £3,100 | £3,505 | £14,160 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £2,310 | £2,471 | £8,780 | £13,810 | £17,757 | £45,129 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change