Flat
SE8
1 bed
1 bath
Bailey Street, Greenland Place SE8
London, England · SE8
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£19,560
↗ 15%After 5 Years
Change In Property Value
£41,291
↗ 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 | £25,824 | £26,211 | £26,867 | £27,538 | £28,364 | £134,805 |
| Total Expenses | £21,866 | £21,984 | £22,123 | £22,265 | £22,420 | £110,657 |
| Profit Before Tax | £3,958 | £4,228 | £4,744 | £5,274 | £5,944 | £24,148 |
| Profit After Tax | £3,206 | £3,424 | £3,843 | £4,272 | £4,815 | £19,560 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £3,210 | £3,428 | £11,843 | £18,552 | £23,818 | £60,851 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change