Flat
SE1
2 beds
2 baths
Old Kent Road, London SE1
London, England · SE1
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£12,150
↗ 5%After 5 Years
Change In Property Value
£98,828
↗ 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 | £30,456 | £30,913 | £31,377 | £32,161 | £32,965 | £157,871 |
| Total Expenses | £28,372 | £28,468 | £28,556 | £28,676 | £28,799 | £142,871 |
| Profit Before Tax | £2,084 | £2,445 | £2,821 | £3,485 | £4,166 | £15,000 |
| Profit After Tax | £1,688 | £1,980 | £2,285 | £2,823 | £3,375 | £12,150 |
| Change In Property Value | £7 | £14,500 | £25,883 | £34,443 | £23,995 | £98,828 |
| Net Return | £1,695 | £16,480 | £28,168 | £37,266 | £27,370 | £110,978 |
| 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