Flat
SE1
1 bed
1 bath
1 Addington Street, London SE1
London, England · SE1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-779
↘ -1%After 5 Years
Change In Property Value
£37,486
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,556 | £11,729 | £11,905 | £12,203 | £12,508 | £59,902 |
| Total Expenses | £12,004 | £12,071 | £12,130 | £12,201 | £12,274 | £60,680 |
| Profit Before Tax | £-448 | £-342 | £-224 | £2 | £234 | £-779 |
| Profit After Tax | £-448 | £-342 | £-224 | £2 | £234 | £-779 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £-445 | £5,158 | £9,593 | £13,066 | £9,335 | £36,708 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change