Flat
SE1
1 bed
1 bath
Old Kent Road, London SE1
London, England · SE1
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£-2,034
↘ -3%After 5 Years
Change In Property Value
£32,715
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,080 | £10,231 | £10,385 | £10,644 | £10,910 | £52,251 |
| Total Expenses | £10,730 | £10,795 | £10,851 | £10,919 | £10,989 | £54,284 |
| Profit Before Tax | £-650 | £-564 | £-467 | £-275 | £-78 | £-2,034 |
| Profit After Tax | £-650 | £-564 | £-467 | £-275 | £-78 | £-2,034 |
| Change In Property Value | £2 | £4,800 | £8,568 | £11,402 | £7,943 | £32,715 |
| Net Return | £-648 | £4,236 | £8,101 | £11,127 | £7,865 | £30,682 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change