Flat
SE1
1 bed
1 bath
Borough High Street, London SE1
London, England · SE1
View property listing
Initial Investment
£219,500First YearProfit From Rental Income
£10,282
↗ 5%After 5 Years
Change In Property Value
£89,967
↗ 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 | £27,720 | £28,136 | £28,558 | £29,272 | £30,004 | £143,689 |
| Total Expenses | £26,008 | £26,099 | £26,182 | £26,296 | £26,411 | £130,996 |
| Profit Before Tax | £1,713 | £2,037 | £2,376 | £2,976 | £3,592 | £12,693 |
| Profit After Tax | £1,387 | £1,650 | £1,924 | £2,411 | £2,910 | £10,282 |
| Change In Property Value | £7 | £13,200 | £23,562 | £31,355 | £21,844 | £89,967 |
| Net Return | £1,394 | £14,850 | £25,486 | £33,765 | £24,753 | £100,249 |
| 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