Flat SE8 2 beds 2 baths

Gullivers Walk, Marine Wharf East SE8

London, England · SE8

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£27,530

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£55,227

↗ 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	£34,548	£35,066	£35,943	£36,841	£37,947	£180,345
Total Expenses	£28,931	£29,080	£29,259	£29,443	£29,644	£146,357
Profit Before Tax	£5,617	£5,986	£6,683	£7,399	£8,303	£33,988
Profit After Tax	£4,550	£4,848	£5,414	£5,993	£6,725	£27,530
Change In Property Value	£5	£5	£10,700	£19,100	£25,416	£55,227
Net Return	£4,555	£4,854	£16,114	£25,093	£32,142	£82,758
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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