Flat
SE1
2 beds
1 bath
Buckstone Apartments, Blackfriars Road SE1
London, England · SE1
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£-3,584
↘ -6%After 5 Years
Change In Property Value
£26,581
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,196 | £8,319 | £8,444 | £8,655 | £8,871 | £42,485 |
| Total Expenses | £9,094 | £9,156 | £9,209 | £9,272 | £9,337 | £46,068 |
| Profit Before Tax | £-898 | £-837 | £-766 | £-618 | £-466 | £-3,584 |
| Profit After Tax | £-898 | £-837 | £-766 | £-618 | £-466 | £-3,584 |
| Change In Property Value | £2 | £3,900 | £6,962 | £9,264 | £6,454 | £26,581 |
| Net Return | £-896 | £3,063 | £6,196 | £8,646 | £5,988 | £22,998 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | 5% | 10% | 15% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change