Flat SE1 0 beds 1 bath

Oxley Close, London SE1

London, England · SE1

Initial Investment

First Year

£58,600First Year

Profit From Rental Income

After 5 Years

£-3,717

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£26,172

↗ 14%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,064	£8,185	£8,308	£8,515	£8,728	£41,800
Total Expenses	£8,984	£9,046	£9,099	£9,162	£9,226	£45,517
Profit Before Tax	£-920	£-861	£-792	£-647	£-498	£-3,717
Profit After Tax	£-920	£-861	£-792	£-647	£-498	£-3,717
Change In Property Value	£2	£3,840	£6,854	£9,121	£6,355	£26,172
Net Return	£-918	£2,979	£6,063	£8,475	£5,857	£22,455
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	5%	10%	14%	10%	38%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change