Flat
SE8
1 bed
1 bath
Evelyn Street, Deptford SE8
London, England · SE8
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-375
↗ 0%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
33%
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 | £15,600 | £15,834 | £16,230 | £16,636 | £17,135 | £81,434 |
| Total Expenses | £16,144 | £16,229 | £16,326 | £16,425 | £16,532 | £81,655 |
| Profit Before Tax | £-544 | £-395 | £-96 | £210 | £602 | £-221 |
| Profit After Tax | £-544 | £-395 | £-96 | £170 | £488 | £-375 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-541 | £-392 | £5,904 | £10,881 | £14,740 | £30,593 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | -1% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change