Flat
SE8
1 bed
1 bath
Creekside, London SE8
London, England · SE8
View property listing
Initial Investment
£32,125First YearProfit From Rental Income
£-4,245
↘ -13%After 5 Years
Change In Property Value
£10,710
↗ 10%After 5 Years
Return On Investment
20%
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 | £5,700 | £5,785 | £5,930 | £6,078 | £6,261 | £29,755 |
| Total Expenses | £6,686 | £6,741 | £6,798 | £6,857 | £6,918 | £34,000 |
| Profit Before Tax | £-986 | £-955 | £-868 | £-779 | £-657 | £-4,245 |
| Profit After Tax | £-986 | £-955 | £-868 | £-779 | £-657 | £-4,245 |
| Change In Property Value | £1 | £1 | £2,075 | £3,704 | £4,929 | £10,710 |
| Net Return | £-985 | £-954 | £1,207 | £2,925 | £4,272 | £6,465 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change