Flat
SE1
1 bed
1 bath
Longfield Estate, London SE1
London, England · SE1
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-1,333
↘ -2%After 5 Years
Change In Property Value
£35,442
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,920 | £11,084 | £11,250 | £11,531 | £11,820 | £56,605 |
| Total Expenses | £11,458 | £11,524 | £11,582 | £11,651 | £11,723 | £57,937 |
| Profit Before Tax | £-538 | £-440 | £-331 | £-120 | £97 | £-1,333 |
| Profit After Tax | £-538 | £-440 | £-331 | £-120 | £97 | £-1,333 |
| Change In Property Value | £3 | £5,200 | £9,282 | £12,352 | £8,605 | £35,442 |
| Net Return | £-535 | £4,760 | £8,951 | £12,232 | £8,702 | £34,109 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change