Flat SE8 1 bed 1 bath

St. Johns Vale, Deptford SE8

London, England · SE8

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£25,341

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

53%

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	£24,216	£24,579	£25,194	£25,824	£26,598	£126,411
Total Expenses	£18,850	£18,922	£19,016	£19,113	£19,224	£95,125
Profit Before Tax	£5,366	£5,658	£6,177	£6,710	£7,374	£31,286
Profit After Tax	£4,347	£4,583	£5,004	£5,435	£5,973	£25,341
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£4,350	£4,586	£12,504	£18,823	£23,788	£64,052
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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