Flat
SE8
3 beds
2 baths
Pell Street, Norlem Court Pell Street SE8
London, England · SE8
View property listing
Initial Investment
£190,625First YearProfit From Rental Income
£13,047
↗ 7%After 5 Years
Change In Property Value
£59,614
↗ 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 | £30,036 | £30,487 | £31,249 | £32,030 | £32,991 | £156,792 |
| Total Expenses | £27,916 | £28,007 | £28,126 | £28,248 | £28,387 | £140,684 |
| Profit Before Tax | £2,120 | £2,480 | £3,123 | £3,782 | £4,604 | £16,108 |
| Profit After Tax | £1,717 | £2,008 | £2,529 | £3,063 | £3,729 | £13,047 |
| Change In Property Value | £6 | £6 | £11,550 | £20,617 | £27,436 | £59,614 |
| Net Return | £1,723 | £2,014 | £14,080 | £23,680 | £31,165 | £72,662 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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