Flat SE8 1 bed 1 bath

Vertex Tower, Harmony Place Deptford SE8

London, England · SE8

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£14,641

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

46%

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	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£19,718	£19,834	£19,968	£20,105	£20,254	£99,878
Profit Before Tax	£2,878	£3,101	£3,540	£3,991	£4,565	£18,076
Profit After Tax	£2,331	£2,512	£2,868	£3,233	£3,698	£14,641
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£2,335	£2,515	£9,868	£15,728	£20,326	£50,771
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	46%

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