Flat
SE8
2 beds
1 bath
Deptford Church Street, Deptford SE8
London, England · SE8
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£6,078
↗ 5%After 5 Years
Change In Property Value
£36,130
↗ 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 | £18,204 | £18,477 | £18,939 | £19,412 | £19,995 | £95,027 |
| Total Expenses | £17,352 | £17,417 | £17,498 | £17,582 | £17,675 | £87,524 |
| Profit Before Tax | £852 | £1,060 | £1,441 | £1,831 | £2,320 | £7,504 |
| Profit After Tax | £690 | £859 | £1,167 | £1,483 | £1,879 | £6,078 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £694 | £862 | £8,167 | £13,978 | £18,507 | £42,208 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change