Flat
SE1
1 bed
1 bath
Borough High Street, London SE1
London, England · SE1
View property listing
Initial Investment
£221,250First YearProfit From Rental Income
£10,446
↗ 5%After 5 Years
Change In Property Value
£90,649
↗ 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 | £27,936 | £28,355 | £28,780 | £29,500 | £30,237 | £144,809 |
| Total Expenses | £26,190 | £26,282 | £26,365 | £26,479 | £26,596 | £131,912 |
| Profit Before Tax | £1,746 | £2,073 | £2,415 | £3,021 | £3,642 | £12,897 |
| Profit After Tax | £1,414 | £1,679 | £1,956 | £2,447 | £2,950 | £10,446 |
| Change In Property Value | £7 | £13,300 | £23,741 | £31,592 | £22,009 | £90,649 |
| Net Return | £1,421 | £14,979 | £25,697 | £34,039 | £24,959 | £101,095 |
| 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