Flat
SE8
2 beds
2 baths
Stretton Mansions, Glaisher Street London SE8
London, England · SE8
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£29,810
↗ 18%After 5 Years
Change In Property Value
£51,614
↗ 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 | £32,280 | £32,764 | £33,583 | £34,423 | £35,456 | £168,506 |
| Total Expenses | £26,066 | £26,183 | £26,329 | £26,479 | £26,646 | £131,703 |
| Profit Before Tax | £6,215 | £6,581 | £7,254 | £7,944 | £8,809 | £36,803 |
| Profit After Tax | £5,034 | £5,331 | £5,876 | £6,435 | £7,136 | £29,810 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £5,039 | £5,336 | £15,876 | £24,285 | £30,889 | £81,425 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change