Flat
SE1
0 beds
0 baths
Union Street, London SE1
London, England · SE1
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£9,594
↗ 5%After 5 Years
Change In Property Value
£86,559
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,676 | £27,076 | £27,482 | £28,169 | £28,874 | £138,277 |
| Total Expenses | £25,099 | £25,189 | £25,270 | £25,381 | £25,494 | £126,433 |
| Profit Before Tax | £1,577 | £1,887 | £2,212 | £2,788 | £3,380 | £11,845 |
| Profit After Tax | £1,278 | £1,529 | £1,792 | £2,259 | £2,737 | £9,594 |
| Change In Property Value | £6 | £12,700 | £22,670 | £30,167 | £21,016 | £86,559 |
| Net Return | £1,284 | £14,229 | £24,461 | £32,426 | £23,754 | £96,154 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change