Flat SE8 3 beds 2 baths

Copenhagen Court, Pell Street SE8

London, England · SE8

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£38,266

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

47%

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	£45,192	£45,870	£47,017	£48,192	£49,638	£235,908
Total Expenses	£37,312	£37,495	£37,717	£37,945	£38,197	£188,666
Profit Before Tax	£7,880	£8,375	£9,299	£10,247	£11,441	£47,242
Profit After Tax	£6,383	£6,784	£7,532	£8,300	£9,267	£38,266
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£6,390	£6,791	£21,533	£33,291	£42,522	£110,526
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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