Flat
SE8
2 beds
2 baths
Croft Street, Surrey Quays SE8
London, England · SE8
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£37,093
↗ 20%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
52%
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 | £35,508 | £36,041 | £36,942 | £37,865 | £39,001 | £185,357 |
| Total Expenses | £27,655 | £27,761 | £27,900 | £28,042 | £28,205 | £139,563 |
| Profit Before Tax | £7,853 | £8,280 | £9,042 | £9,823 | £10,796 | £45,794 |
| Profit After Tax | £6,361 | £6,707 | £7,324 | £7,956 | £8,745 | £37,093 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £6,366 | £6,712 | £18,324 | £27,592 | £34,874 | £93,869 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change