Flat
SE8
1 bed
1 bath
Timberyard Street, London SE8
London, England · SE8
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£13,677
↗ 12%After 5 Years
Change In Property Value
£36,130
↗ 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 | £22,596 | £22,935 | £23,508 | £24,096 | £24,819 | £117,954 |
| Total Expenses | £19,946 | £20,067 | £20,206 | £20,348 | £20,502 | £101,069 |
| Profit Before Tax | £2,650 | £2,868 | £3,302 | £3,748 | £4,317 | £16,885 |
| Profit After Tax | £2,147 | £2,323 | £2,675 | £3,036 | £3,497 | £13,677 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £2,150 | £2,326 | £9,675 | £15,531 | £20,125 | £49,807 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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