Flat
SE8
1 bed
1 bath
Naomi Street, Greenland Place SE8
London, England · SE8
View property listing
Initial Investment
£125,700First YearProfit From Rental Income
£10,569
↗ 8%After 5 Years
Change In Property Value
£40,466
↗ 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 | £21,552 | £21,875 | £22,422 | £22,983 | £23,672 | £112,504 |
| Total Expenses | £19,708 | £19,786 | £19,884 | £19,984 | £20,095 | £99,457 |
| Profit Before Tax | £1,844 | £2,089 | £2,538 | £2,999 | £3,577 | £13,048 |
| Profit After Tax | £1,494 | £1,692 | £2,056 | £2,429 | £2,897 | £10,569 |
| Change In Property Value | £4 | £4 | £7,840 | £13,995 | £18,623 | £40,466 |
| Net Return | £1,498 | £1,696 | £9,896 | £16,424 | £21,520 | £51,034 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change