Flat
SE8
1 bed
1 bath
Glaisher Street, London SE8
London, England · SE8
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-6,939
↘ -6%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
26%
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 | £20,118 | £20,246 | £20,387 | £20,531 | £20,684 | £101,967 |
| Profit Before Tax | £-1,914 | £-1,769 | £-1,448 | £-1,119 | £-689 | £-6,939 |
| Profit After Tax | £-1,914 | £-1,769 | £-1,448 | £-1,119 | £-689 | £-6,939 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-1,910 | £-1,766 | £5,552 | £11,376 | £15,939 | £29,191 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change