Flat
SE1
1 bed
1 bath
105 Alscot Road, London SE1
London, England · SE1
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-51
↗ 0%After 5 Years
Change In Property Value
£40,894
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,789 | £12,981 | £13,305 | £13,638 | £65,313 |
| Total Expenses | £12,913 | £12,981 | £13,042 | £13,116 | £13,192 | £65,243 |
| Profit Before Tax | £-313 | £-192 | £-61 | £189 | £446 | £70 |
| Profit After Tax | £-313 | £-192 | £-61 | £153 | £361 | £-51 |
| Change In Property Value | £3 | £6,000 | £10,710 | £14,252 | £9,929 | £40,894 |
| Net Return | £-310 | £5,808 | £10,649 | £14,406 | £10,290 | £40,843 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change