Terraced
SE1
1 bed
1 bath
Welsford Street, London SE1
London, England · SE1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£12,775
↗ 11%After 5 Years
Change In Property Value
£51,118
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,872 | £17,125 | £17,382 | £17,817 | £18,262 | £87,457 |
| Total Expenses | £14,253 | £14,291 | £14,327 | £14,380 | £14,436 | £71,686 |
| Profit Before Tax | £2,619 | £2,834 | £3,055 | £3,436 | £3,826 | £15,771 |
| Profit After Tax | £2,122 | £2,296 | £2,475 | £2,783 | £3,099 | £12,775 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £2,125 | £9,796 | £15,862 | £20,598 | £15,510 | £63,892 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change