Flat
SE8
1 bed
1 bath
Bailey Street, Greenland Place SE8
London, England · SE8
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£13,866
↗ 12%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
44%
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 | £23,568 | £23,922 | £24,520 | £25,133 | £25,887 | £123,028 |
| Total Expenses | £20,898 | £21,027 | £21,174 | £21,324 | £21,486 | £105,910 |
| Profit Before Tax | £2,670 | £2,895 | £3,346 | £3,808 | £4,400 | £17,119 |
| Profit After Tax | £2,163 | £2,345 | £2,710 | £3,085 | £3,564 | £13,866 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £2,166 | £2,348 | £10,010 | £16,115 | £20,904 | £51,544 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change