Flat SE8 1 bed 1 bath

Bailey Street, Greenland Place SE8

London, England · SE8

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-1,728

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

31%

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	£18,204	£18,477	£18,939	£19,412	£19,995	£95,027
Total Expenses	£19,120	£19,225	£19,345	£19,467	£19,598	£96,755
Profit Before Tax	£-916	£-748	£-406	£-55	£397	£-1,728
Profit After Tax	£-916	£-748	£-406	£-55	£397	£-1,728
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£-912	£-745	£6,594	£12,441	£17,024	£34,402
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	31%

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