Flat SE8 1 bed 1 bath

Greenland Place, Surrey Quays SE8

London, England · SE8

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£14,075

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

48%

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	£16,540	£16,631	£16,739	£16,848	£16,968	£83,726
Profit Before Tax	£2,828	£3,027	£3,411	£3,805	£4,306	£17,377
Profit After Tax	£2,290	£2,452	£2,763	£3,082	£3,487	£14,075
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£2,293	£2,455	£8,763	£13,793	£17,740	£45,044
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	48%

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