Flat
SE8
1 bed
1 bath
Bailey Street, London SE8
London, England · SE8
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£11,693
↗ 9%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
41%
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 | £20,796 | £21,108 | £21,636 | £22,177 | £22,842 | £108,558 |
| Total Expenses | £18,700 | £18,748 | £18,817 | £18,887 | £18,970 | £94,122 |
| Profit Before Tax | £2,096 | £2,360 | £2,819 | £3,289 | £3,872 | £14,436 |
| Profit After Tax | £1,698 | £1,912 | £2,283 | £2,664 | £3,136 | £11,693 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £1,702 | £1,916 | £10,283 | £16,944 | £22,139 | £52,985 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change