Flat
SE8
1 bed
1 bath
Baildon Street, London SE8
London, England · SE8
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£4,151
↗ 5%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
39%
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 | £14,292 | £14,506 | £14,869 | £15,241 | £15,698 | £74,606 |
| Total Expenses | £13,745 | £13,812 | £13,891 | £13,972 | £14,061 | £69,481 |
| Profit Before Tax | £547 | £694 | £978 | £1,268 | £1,637 | £5,125 |
| Profit After Tax | £443 | £562 | £792 | £1,027 | £1,326 | £4,151 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £446 | £565 | £5,992 | £10,310 | £13,678 | £30,991 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change