Flat
SE1
1 bed
1 bath
Park Street, London SE1
London, England · SE1
View property listing
Initial Investment
£168,400First YearProfit From Rental Income
£6,135
↗ 4%After 5 Years
Change In Property Value
£70,065
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,588 | £21,912 | £22,240 | £22,797 | £23,366 | £111,903 |
| Total Expenses | £20,697 | £20,779 | £20,853 | £20,950 | £21,050 | £104,329 |
| Profit Before Tax | £891 | £1,133 | £1,387 | £1,846 | £2,316 | £7,574 |
| Profit After Tax | £722 | £917 | £1,124 | £1,495 | £1,876 | £6,135 |
| Change In Property Value | £5 | £10,280 | £18,350 | £24,419 | £17,012 | £70,065 |
| Net Return | £727 | £11,198 | £19,474 | £25,914 | £18,888 | £76,200 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 7% | 12% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change