Flat
SE1
1 bed
1 bath
Princess Street, Elephant & Castle SE1
London, England · SE1
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£4,601
↗ 3%After 5 Years
Change In Property Value
£62,704
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,320 | £19,610 | £19,904 | £20,402 | £20,912 | £100,147 |
| Total Expenses | £18,733 | £18,811 | £18,882 | £18,973 | £19,067 | £94,466 |
| Profit Before Tax | £588 | £798 | £1,022 | £1,428 | £1,844 | £5,680 |
| Profit After Tax | £476 | £647 | £828 | £1,157 | £1,494 | £4,601 |
| Change In Property Value | £5 | £9,200 | £16,422 | £21,853 | £15,224 | £62,704 |
| Net Return | £480 | £9,847 | £17,250 | £23,010 | £16,718 | £67,306 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 7% | 12% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change