Flat
SE1
2 beds
2 baths
Old Kent Road, London SE1
London, England · SE1
View property listing
Initial Investment
£240,500First YearProfit From Rental Income
£11,986
↗ 5%After 5 Years
Change In Property Value
£98,146
↗ 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 | £30,240 | £30,694 | £31,154 | £31,933 | £32,731 | £156,752 |
| Total Expenses | £28,190 | £28,285 | £28,372 | £28,492 | £28,615 | £141,954 |
| Profit Before Tax | £2,050 | £2,408 | £2,782 | £3,441 | £4,117 | £14,797 |
| Profit After Tax | £1,661 | £1,951 | £2,253 | £2,787 | £3,334 | £11,986 |
| Change In Property Value | £7 | £14,400 | £25,704 | £34,205 | £23,829 | £98,146 |
| Net Return | £1,668 | £16,351 | £27,957 | £36,992 | £27,164 | £110,132 |
| 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