Flat SE8 1 bed 1 bath

Mcmillan Street, London SE8

London, England · SE8

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£3,190

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£29,936

↗ 10%After 5 Years

Return On Investment

37%

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	£15,084	£15,310	£15,693	£16,085	£16,568	£78,741
Total Expenses	£14,814	£14,878	£14,955	£15,034	£15,120	£74,802
Profit Before Tax	£270	£432	£738	£1,052	£1,447	£3,939
Profit After Tax	£219	£350	£598	£852	£1,172	£3,190
Change In Property Value	£3	£3	£5,800	£10,353	£13,777	£29,936
Net Return	£221	£353	£6,398	£11,205	£14,950	£33,127
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	12%	17%	37%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change