Flat
SE8
1 bed
1 bath
Basevi Way, London SE8
London, England · SE8
View property listing
Initial Investment
£79,150First YearProfit From Rental Income
£4,751
↗ 6%After 5 Years
Change In Property Value
£26,736
↗ 10%After 5 Years
Return On Investment
40%
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 | £16,728 | £16,979 | £17,403 | £17,838 | £18,374 | £87,322 |
| Total Expenses | £16,037 | £16,156 | £16,286 | £16,419 | £16,560 | £81,457 |
| Profit Before Tax | £691 | £823 | £1,117 | £1,419 | £1,814 | £5,865 |
| Profit After Tax | £560 | £667 | £905 | £1,150 | £1,469 | £4,751 |
| Change In Property Value | £3 | £3 | £5,180 | £9,246 | £12,304 | £26,736 |
| Net Return | £563 | £669 | £6,085 | £10,396 | £13,774 | £31,487 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change