Flat
SE8
1 bed
1 bath
Basevi Way, London SE8
London, England · SE8
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£10,696
↗ 11%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
45%
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 | £17,339 | £17,449 | £17,573 | £17,700 | £17,837 | £87,899 |
| Profit Before Tax | £2,029 | £2,210 | £2,577 | £2,953 | £3,436 | £13,205 |
| Profit After Tax | £1,643 | £1,790 | £2,087 | £2,392 | £2,783 | £10,696 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £1,646 | £1,793 | £8,087 | £13,102 | £17,036 | £41,665 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change