Flat
SE1
1 bed
1 bath
Old Kent Road, London SE1
London, England · SE1
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£-2,181
↘ -3%After 5 Years
Change In Property Value
£32,034
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,876 | £10,024 | £10,175 | £10,429 | £10,690 | £51,193 |
| Total Expenses | £10,549 | £10,614 | £10,670 | £10,737 | £10,806 | £53,374 |
| Profit Before Tax | £-673 | £-589 | £-495 | £-308 | £-116 | £-2,181 |
| Profit After Tax | £-673 | £-589 | £-495 | £-308 | £-116 | £-2,181 |
| Change In Property Value | £2 | £4,700 | £8,390 | £11,164 | £7,778 | £32,034 |
| Net Return | £-670 | £4,111 | £7,895 | £10,856 | £7,662 | £29,853 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change