Flat
SE8
1 bed
1 bath
Timberyard Street, London SE8
London, England · SE8
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-4,935
↘ -5%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
28%
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 | £16,896 | £17,149 | £17,578 | £18,018 | £18,558 | £88,199 |
| Total Expenses | £18,384 | £18,497 | £18,621 | £18,749 | £18,884 | £93,134 |
| Profit Before Tax | £-1,488 | £-1,347 | £-1,043 | £-731 | £-325 | £-4,935 |
| Profit After Tax | £-1,488 | £-1,347 | £-1,043 | £-731 | £-325 | £-4,935 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-1,485 | £-1,344 | £5,457 | £10,872 | £15,114 | £28,615 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change