Flat
SE8
1 bed
1 bath
Basevi Way, London SE8
London, England · SE8
View property listing
Initial Investment
£79,150First YearProfit From Rental Income
£-9,470
↘ -12%After 5 Years
Change In Property Value
£26,736
↗ 10%After 5 Years
Return On Investment
22%
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 | £13,464 | £13,666 | £14,008 | £14,358 | £14,789 | £70,284 |
| Total Expenses | £15,710 | £15,824 | £15,946 | £16,071 | £16,201 | £79,754 |
| Profit Before Tax | £-2,246 | £-2,158 | £-1,939 | £-1,713 | £-1,413 | £-9,470 |
| Profit After Tax | £-2,246 | £-2,158 | £-1,939 | £-1,713 | £-1,413 | £-9,470 |
| Change In Property Value | £3 | £3 | £5,180 | £9,246 | £12,304 | £26,736 |
| Net Return | £-2,244 | £-2,156 | £3,241 | £7,533 | £10,892 | £17,267 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 10% | 14% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change