Flat
SE8
3 beds
2 baths
Aragon Tower, George Beard Road, Deptford, London SE8
London, England · SE8
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£44,038
↗ 16%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
47%
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 | £51,648 | £52,423 | £53,733 | £55,077 | £56,729 | £269,610 |
| Total Expenses | £42,570 | £42,778 | £43,030 | £43,289 | £43,575 | £215,242 |
| Profit Before Tax | £9,078 | £9,645 | £10,703 | £11,788 | £13,154 | £54,368 |
| Profit After Tax | £7,353 | £7,813 | £8,669 | £9,548 | £10,655 | £44,038 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £7,361 | £7,821 | £24,670 | £38,109 | £48,661 | £126,621 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change