Flat
SE8
2 beds
2 baths
Glaisher Street, London SE8
London, England · SE8
View property listing
Initial Investment
£176,800First YearProfit From Rental Income
£26,815
↗ 15%After 5 Years
Change In Property Value
£55,537
↗ 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 | £34,740 | £35,261 | £36,143 | £37,046 | £38,158 | £181,348 |
| Total Expenses | £29,297 | £29,452 | £29,637 | £29,825 | £30,032 | £148,243 |
| Profit Before Tax | £5,443 | £5,809 | £6,506 | £7,221 | £8,126 | £33,104 |
| Profit After Tax | £4,409 | £4,705 | £5,270 | £5,849 | £6,582 | £26,815 |
| Change In Property Value | £5 | £5 | £10,760 | £19,207 | £25,559 | £55,537 |
| Net Return | £4,414 | £4,711 | £16,030 | £25,056 | £32,141 | £82,352 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change