Flat
SE8
1 bed
1 bath
Aurora Point, 1 Winchester Square SE8
London, England · SE8
View property listing
Initial Investment
£134,800First YearProfit From Rental Income
£11,825
↗ 9%After 5 Years
Change In Property Value
£43,150
↗ 10%After 5 Years
Return On Investment
41%
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 | £22,980 | £23,325 | £23,908 | £24,506 | £25,241 | £119,959 |
| Total Expenses | £20,882 | £20,963 | £21,064 | £21,168 | £21,284 | £105,360 |
| Profit Before Tax | £2,098 | £2,362 | £2,844 | £3,338 | £3,957 | £14,599 |
| Profit After Tax | £1,699 | £1,913 | £2,304 | £2,704 | £3,205 | £11,825 |
| Change In Property Value | £4 | £4 | £8,360 | £14,923 | £19,858 | £43,150 |
| Net Return | £1,703 | £1,917 | £10,664 | £17,627 | £23,063 | £54,975 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change