Flat
SE1
1 bed
1 bath
Gloucester Court, Rowcross Street SE1
London, England · SE1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£752
↗ 1%After 5 Years
Change In Property Value
£44,302
↗ 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 | £13,656 | £13,861 | £14,069 | £14,420 | £14,781 | £70,787 |
| Total Expenses | £13,822 | £13,893 | £13,955 | £14,032 | £14,110 | £69,812 |
| Profit Before Tax | £-166 | £-32 | £114 | £389 | £671 | £975 |
| Profit After Tax | £-166 | £-32 | £92 | £315 | £543 | £752 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £-163 | £6,468 | £11,695 | £15,755 | £11,300 | £45,054 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| 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