Flat
SE1
2 beds
1 bath
Dodson Street, London SE1
London, England · SE1
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£5,744
↗ 4%After 5 Years
Change In Property Value
£68,150
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,000 | £21,315 | £21,635 | £22,176 | £22,730 | £108,855 |
| Total Expenses | £20,186 | £20,267 | £20,340 | £20,436 | £20,534 | £101,764 |
| Profit Before Tax | £814 | £1,048 | £1,294 | £1,739 | £2,196 | £7,091 |
| Profit After Tax | £659 | £849 | £1,048 | £1,409 | £1,778 | £5,744 |
| Change In Property Value | £5 | £9,999 | £17,848 | £23,751 | £16,547 | £68,150 |
| Net Return | £664 | £10,848 | £18,897 | £25,160 | £18,325 | £73,894 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 7% | 12% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change