Flat
SE1
1 bed
1 bath
Devon Mansions, Tooley Street, London SE1
London, England · SE1
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£2,897
↗ 2%After 5 Years
Change In Property Value
£54,526
↗ 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 | £16,800 | £17,052 | £17,308 | £17,740 | £18,184 | £87,084 |
| Total Expenses | £16,550 | £16,625 | £16,692 | £16,777 | £16,864 | £83,508 |
| Profit Before Tax | £250 | £427 | £616 | £964 | £1,320 | £3,577 |
| Profit After Tax | £203 | £346 | £499 | £781 | £1,069 | £2,897 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £207 | £8,346 | £14,779 | £19,783 | £14,308 | £57,423 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 6% | 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