Flat
SE8
1 bed
1 bath
Glaisher Street, London SE8
London, England · SE8
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£13,241
↗ 11%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
43%
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 | £24,216 | £24,579 | £25,194 | £25,824 | £26,598 | £126,411 |
| Total Expenses | £21,711 | £21,848 | £22,005 | £22,164 | £22,336 | £110,064 |
| Profit Before Tax | £2,505 | £2,731 | £3,189 | £3,659 | £4,262 | £16,346 |
| Profit After Tax | £2,029 | £2,212 | £2,583 | £2,964 | £3,452 | £13,241 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £2,033 | £2,216 | £10,083 | £16,352 | £21,268 | £51,951 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change