Flat SE8 1 bed 1 bath

Neptune Wharf, Grinstead Road SE8

London, England · SE8

Initial Investment

First Year

£128,150First Year

Profit From Rental Income

After 5 Years

£10,905

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£41,188

↗ 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	£21,936	£22,265	£22,822	£23,392	£24,094	£114,509
Total Expenses	£20,024	£20,103	£20,201	£20,302	£20,415	£101,046
Profit Before Tax	£1,912	£2,162	£2,620	£3,090	£3,679	£13,463
Profit After Tax	£1,549	£1,751	£2,122	£2,503	£2,980	£10,905
Change In Property Value	£4	£4	£7,980	£14,245	£18,955	£41,188
Net Return	£1,553	£1,755	£10,103	£16,747	£21,935	£52,093
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	17%	41%

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