Flat SE8 2 beds 2 baths

Crossfield Street, London SE8

London, England · SE8

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£37,021

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 10%After 5 Years

Return On Investment

52%

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	£35,508	£36,041	£36,942	£37,865	£39,001	£185,357
Total Expenses	£27,672	£27,778	£27,918	£28,061	£28,223	£139,652
Profit Before Tax	£7,836	£8,262	£9,024	£9,805	£10,778	£45,705
Profit After Tax	£6,347	£6,693	£7,309	£7,942	£8,730	£37,021
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£6,353	£6,698	£18,310	£27,577	£34,859	£93,797
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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