Flat
SE1
2 beds
1 bath
Bath Terrace, London SE1
London, England · SE1
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£2,045
↗ 2%After 5 Years
Change In Property Value
£50,436
↗ 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 | £15,540 | £15,773 | £16,010 | £16,410 | £16,820 | £80,553 |
| Total Expenses | £15,459 | £15,532 | £15,597 | £15,679 | £15,762 | £78,028 |
| Profit Before Tax | £81 | £241 | £413 | £731 | £1,058 | £2,525 |
| Profit After Tax | £66 | £195 | £335 | £592 | £857 | £2,045 |
| Change In Property Value | £4 | £7,400 | £13,209 | £17,578 | £12,246 | £50,436 |
| Net Return | £70 | £7,595 | £13,544 | £18,170 | £13,103 | £52,481 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| 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