Flat
SE1
2 beds
1 bath
Burbage Close, London SE1
London, England · SE1
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£2,613
↗ 2%After 5 Years
Change In Property Value
£53,162
↗ 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 | £16,380 | £16,626 | £16,875 | £17,297 | £17,729 | £84,907 |
| Total Expenses | £16,186 | £16,261 | £16,327 | £16,411 | £16,497 | £81,681 |
| Profit Before Tax | £194 | £365 | £548 | £886 | £1,233 | £3,226 |
| Profit After Tax | £157 | £296 | £444 | £718 | £999 | £2,613 |
| Change In Property Value | £4 | £7,800 | £13,923 | £18,528 | £12,908 | £53,162 |
| Net Return | £161 | £8,096 | £14,367 | £19,246 | £13,906 | £55,775 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 6% | 11% | 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