Flat
SE8
3 beds
2 baths
Chantrelle Court, Yeoman Street, Surrey Quays SE8
London, England · SE8
View property listing
Initial Investment
£53,200First YearProfit From Rental Income
£-126
↗ 0%After 5 Years
Change In Property Value
£17,962
↗ 10%After 5 Years
Return On Investment
34%
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 | £9,564 | £9,707 | £9,950 | £10,199 | £10,505 | £49,925 |
| Total Expenses | £9,860 | £9,920 | £9,987 | £10,056 | £10,129 | £49,953 |
| Profit Before Tax | £-296 | £-213 | £-37 | £143 | £375 | £-28 |
| Profit After Tax | £-296 | £-213 | £-37 | £116 | £304 | £-126 |
| Change In Property Value | £2 | £2 | £3,480 | £6,212 | £8,266 | £17,962 |
| Net Return | £-294 | £-211 | £3,443 | £6,328 | £8,570 | £17,836 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | -1% | 0% | 6% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change