Flat SE8 2 beds 2 baths

Stretton Mansions, Glaisher Street London SE8

London, England · SE8

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£5,927

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

35%

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	£26,004	£26,394	£27,054	£27,730	£28,562	£135,744
Total Expenses	£25,438	£25,546	£25,676	£25,810	£25,957	£128,427
Profit Before Tax	£566	£848	£1,378	£1,920	£2,605	£7,318
Profit After Tax	£459	£687	£1,116	£1,556	£2,110	£5,927
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£464	£692	£11,116	£19,406	£25,864	£57,541
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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