Flat
SE8
2 beds
2 baths
Timberyard Street, London SE8
London, England · SE8
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£21,774
↗ 13%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
45%
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 | £27,966 | £28,127 | £28,314 | £28,505 | £28,713 | £141,624 |
| Profit Before Tax | £4,315 | £4,638 | £5,270 | £5,918 | £6,743 | £26,882 |
| Profit After Tax | £3,495 | £3,756 | £4,268 | £4,793 | £5,461 | £21,774 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £3,500 | £3,761 | £14,268 | £22,644 | £29,215 | £73,389 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change