Flat SE8 1 bed 1 bath

Deptford High Street, London SE8

London, England · SE8

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£19,565

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£29,936

↗ 10%After 5 Years

Return On Investment

55%

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	£18,720	£19,001	£19,476	£19,963	£20,562	£97,721
Total Expenses	£14,578	£14,633	£14,707	£14,782	£14,867	£73,567
Profit Before Tax	£4,142	£4,367	£4,769	£5,181	£5,694	£24,154
Profit After Tax	£3,355	£3,538	£3,863	£4,197	£4,612	£19,565
Change In Property Value	£3	£3	£5,800	£10,353	£13,777	£29,936
Net Return	£3,358	£3,540	£9,663	£14,550	£18,390	£49,501
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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