Flat
SE1
4 beds
1 bath
Gray Street, Southwark, London SE1
London, England · SE1
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£9,310
↗ 4%After 5 Years
Change In Property Value
£85,196
↗ 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 | £26,256 | £26,650 | £27,050 | £27,726 | £28,419 | £136,100 |
| Total Expenses | £24,735 | £24,824 | £24,905 | £25,015 | £25,127 | £124,606 |
| Profit Before Tax | £1,521 | £1,825 | £2,144 | £2,711 | £3,292 | £11,494 |
| Profit After Tax | £1,232 | £1,479 | £1,737 | £2,196 | £2,667 | £9,310 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £1,238 | £13,979 | £24,050 | £31,888 | £23,352 | £94,506 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| 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