Flat SE8 1 bed 1 bath

Naomi Street, Greenland Place SE8

London, England · SE8

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£20,329

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 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	£25,824	£26,211	£26,867	£27,538	£28,364	£134,805
Total Expenses	£21,684	£21,797	£21,932	£22,070	£22,222	£109,707
Profit Before Tax	£4,140	£4,414	£4,934	£5,468	£6,142	£25,098
Profit After Tax	£3,353	£3,575	£3,997	£4,429	£4,975	£20,329
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£3,357	£3,579	£11,997	£18,709	£23,978	£61,621
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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