Flat
SE8
1 bed
1 bath
Brookmill Road, London SE8
London, England · SE8
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£223
↗ 0%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
33%
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 | £17,354 | £17,443 | £17,545 | £17,650 | £17,763 | £87,756 |
| Profit Before Tax | £-458 | £-294 | £33 | £368 | £795 | £444 |
| Profit After Tax | £-458 | £-294 | £33 | £298 | £644 | £223 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-455 | £-290 | £6,533 | £11,900 | £16,084 | £33,772 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change