Flat
SE1
1 bed
1 bath
Borough High Street, London SE1
London, England · SE1
View property listing
Initial Investment
£261,500First YearProfit From Rental Income
£13,690
↗ 5%After 5 Years
Change In Property Value
£106,325
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,760 | £33,251 | £33,750 | £34,594 | £35,459 | £169,814 |
| Total Expenses | £30,373 | £30,472 | £30,563 | £30,689 | £30,818 | £152,913 |
| Profit Before Tax | £2,388 | £2,780 | £3,188 | £3,905 | £4,641 | £16,901 |
| Profit After Tax | £1,934 | £2,252 | £2,582 | £3,163 | £3,759 | £13,690 |
| Change In Property Value | £8 | £15,600 | £27,846 | £37,055 | £25,815 | £106,325 |
| Net Return | £1,942 | £17,852 | £30,428 | £40,219 | £29,574 | £120,015 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change