Flat
SE8
2 beds
2 baths
Lacewood Apartments, 4 Timberyard Street SE8
London, England · SE8
View property listing
Initial Investment
£40,375First YearProfit From Rental Income
£7,407
↗ 18%After 5 Years
Change In Property Value
£13,549
↗ 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 | £8,472 | £8,599 | £8,814 | £9,034 | £9,305 | £44,225 |
| Total Expenses | £6,940 | £6,973 | £7,013 | £7,055 | £7,101 | £35,080 |
| Profit Before Tax | £1,532 | £1,626 | £1,801 | £1,980 | £2,205 | £9,145 |
| Profit After Tax | £1,241 | £1,317 | £1,459 | £1,604 | £1,786 | £7,407 |
| Change In Property Value | £1 | £1 | £2,625 | £4,686 | £6,235 | £13,549 |
| Net Return | £1,243 | £1,319 | £4,084 | £6,289 | £8,021 | £20,956 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change