Flat SE8 1 bed 1 bath

Brookmill Road, London SE8

London, England · SE8

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£15,931

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£17,763	£17,858	£17,971	£18,086	£18,213	£89,892
Profit Before Tax	£3,225	£3,444	£3,864	£4,295	£4,840	£19,668
Profit After Tax	£2,612	£2,790	£3,130	£3,479	£3,920	£15,931
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£2,615	£2,793	£9,630	£15,082	£19,360	£49,481
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	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