Flat
SE1
1 bed
1 bath
Borough High Street, London SE1
London, England · SE1
View property listing
Initial Investment
£265,000First YearProfit From Rental Income
£13,974
↗ 5%After 5 Years
Change In Property Value
£107,688
↗ 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 | £33,180 | £33,678 | £34,183 | £35,037 | £35,913 | £171,991 |
| Total Expenses | £30,736 | £30,836 | £30,928 | £31,055 | £31,185 | £154,740 |
| Profit Before Tax | £2,444 | £2,842 | £3,255 | £3,983 | £4,728 | £17,252 |
| Profit After Tax | £1,979 | £2,302 | £2,637 | £3,226 | £3,830 | £13,974 |
| Change In Property Value | £8 | £15,800 | £28,203 | £37,531 | £26,146 | £107,688 |
| Net Return | £1,987 | £18,102 | £30,840 | £40,756 | £29,976 | £121,662 |
| 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