Flat
SE8
2 beds
2 baths
Cornmill House, Wharf Street London SE8
London, England · SE8
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£12,872
↗ 9%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
41%
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 | £29,052 | £29,488 | £30,225 | £30,981 | £31,910 | £151,655 |
| Total Expenses | £26,759 | £26,941 | £27,143 | £27,350 | £27,571 | £135,764 |
| Profit Before Tax | £2,293 | £2,547 | £3,082 | £3,630 | £4,339 | £15,891 |
| Profit After Tax | £1,857 | £2,063 | £2,496 | £2,941 | £3,514 | £12,872 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £1,862 | £2,068 | £11,496 | £19,006 | £24,893 | £59,325 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change