Flat
SE1
1 bed
1 bath
Old Kent Road, London SE1
London, England · SE1
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£5,731
↗ 4%After 5 Years
Change In Property Value
£68,021
↗ 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 | £20,964 | £21,278 | £21,598 | £22,138 | £22,691 | £108,669 |
| Total Expenses | £20,152 | £20,233 | £20,306 | £20,402 | £20,500 | £101,593 |
| Profit Before Tax | £812 | £1,045 | £1,292 | £1,736 | £2,191 | £7,076 |
| Profit After Tax | £658 | £847 | £1,046 | £1,406 | £1,775 | £5,731 |
| Change In Property Value | £5 | £9,980 | £17,814 | £23,706 | £16,515 | £68,021 |
| Net Return | £663 | £10,827 | £18,861 | £25,112 | £18,290 | £73,752 |
| 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