Flat SE8 5 beds 1 bath

Rainsborough Avenue, London SE8

London, England · SE8

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£9,006

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

37%

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	£26,004	£26,394	£27,054	£27,730	£28,562	£135,744
Total Expenses	£24,710	£24,801	£24,916	£25,033	£25,165	£124,626
Profit Before Tax	£1,294	£1,593	£2,138	£2,697	£3,397	£11,119
Profit After Tax	£1,048	£1,290	£1,732	£2,184	£2,752	£9,006
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£1,053	£1,295	£11,732	£20,035	£26,505	£60,621
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change