Flat SE8 1 bed 1 bath

Creekside, London SE8

London, England · SE8

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£25,983

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£42,840

↗ 10%After 5 Years

Return On Investment

51%

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	£26,796	£27,198	£27,878	£28,575	£29,432	£139,879
Total Expenses	£21,345	£21,436	£21,551	£21,669	£21,801	£107,801
Profit Before Tax	£5,451	£5,762	£6,327	£6,906	£7,631	£32,078
Profit After Tax	£4,416	£4,668	£5,125	£5,594	£6,181	£25,983
Change In Property Value	£4	£4	£8,300	£14,816	£19,716	£42,840
Net Return	£4,420	£4,672	£13,425	£20,410	£25,896	£68,823
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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