Flat
SE8
2 beds
1 bath
Creekside, London SE8
London, England · SE8
View property listing
Initial Investment
£40,750First YearProfit From Rental Income
£-165,482
↘ -406%After 5 Years
Change In Property Value
£13,678
↗ 10%After 5 Years
Return On Investment
-373%
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 | £8,556 | £8,684 | £8,901 | £9,124 | £9,398 | £44,663 |
| Total Expenses | £40,469 | £41,272 | £42,031 | £42,807 | £43,567 | £210,146 |
| Profit Before Tax | £-31,913 | £-32,587 | £-33,130 | £-33,683 | £-34,170 | £-165,482 |
| Profit After Tax | £-31,913 | £-32,587 | £-33,130 | £-33,683 | £-34,170 | £-165,482 |
| Change In Property Value | £1 | £1 | £2,650 | £4,730 | £6,295 | £13,678 |
| Net Return | £-31,911 | £-32,586 | £-30,480 | £-28,953 | £-27,875 | £-151,805 |
| Return From Rental Income (%) | -78% | -80% | -81% | -83% | -84% | -406% |
| Total Net Return (%) | -78% | -80% | -75% | -71% | -68% | -373% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change