Flat SE8 3 beds 2 baths

Signal House, 3, Seager Place SE8

London, England · SE8

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£14,987

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

42%

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	£26,259	£26,429	£26,621	£26,817	£27,027	£133,153
Profit Before Tax	£2,793	£3,059	£3,604	£4,163	£4,883	£18,502
Profit After Tax	£2,262	£2,478	£2,919	£3,372	£3,955	£14,987
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£2,267	£2,482	£11,919	£19,438	£25,333	£61,439
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

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