Flat
SE1
3 beds
1 bath
Rivet House, Southwark, London SE1
London, England · SE1
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£1,053
↗ 1%After 5 Years
Change In Property Value
£45,665
↗ 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 | £14,076 | £14,287 | £14,501 | £14,864 | £15,236 | £72,964 |
| Total Expenses | £14,186 | £14,257 | £14,320 | £14,398 | £14,478 | £71,639 |
| Profit Before Tax | £-110 | £30 | £182 | £466 | £758 | £1,325 |
| Profit After Tax | £-110 | £24 | £147 | £378 | £614 | £1,053 |
| Change In Property Value | £3 | £6,700 | £11,960 | £15,915 | £11,087 | £45,665 |
| Net Return | £-107 | £6,724 | £12,107 | £16,292 | £11,701 | £46,718 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| 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