Flat SE8 1 bed 1 bath

Vertex Tower, Harmony Place London SE8

London, England · SE8

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£15,771

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

50%

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	£19,368	£19,659	£20,150	£20,654	£21,273	£101,104
Total Expenses	£16,139	£16,221	£16,320	£16,421	£16,532	£81,633
Profit Before Tax	£3,229	£3,437	£3,830	£4,233	£4,742	£19,471
Profit After Tax	£2,615	£2,784	£3,102	£3,429	£3,841	£15,771
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£2,618	£2,787	£9,103	£14,139	£18,093	£46,740
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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