Flat
SE8
2 beds
2 baths
Neptune Wharf, Grinstead Road SE8
London, England · SE8
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£9,196
↗ 6%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
38%
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 | £24,696 | £25,066 | £25,693 | £26,335 | £27,125 | £128,916 |
| Total Expenses | £23,315 | £23,398 | £23,504 | £23,612 | £23,734 | £117,563 |
| Profit Before Tax | £1,381 | £1,668 | £2,189 | £2,723 | £3,392 | £11,353 |
| Profit After Tax | £1,118 | £1,351 | £1,773 | £2,206 | £2,747 | £9,196 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £1,123 | £1,356 | £11,273 | £19,164 | £25,313 | £58,230 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change