Flat
SE1
1 bed
1 bath
Flat Mybase, London SE1
London, England · SE1
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£4,033
↗ 3%After 5 Years
Change In Property Value
£59,978
↗ 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 | £18,480 | £18,757 | £19,039 | £19,515 | £20,002 | £95,793 |
| Total Expenses | £18,005 | £18,083 | £18,152 | £18,241 | £18,333 | £90,814 |
| Profit Before Tax | £475 | £674 | £887 | £1,273 | £1,670 | £4,979 |
| Profit After Tax | £385 | £546 | £718 | £1,031 | £1,352 | £4,033 |
| Change In Property Value | £4 | £8,800 | £15,708 | £20,903 | £14,562 | £59,978 |
| Net Return | £389 | £9,346 | £16,426 | £21,934 | £15,915 | £64,011 |
| 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