Flat
SE1
2 beds
2 baths
Metro Central Heights, 119 Newington Causeway SE1
London, England · SE1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£2,210
↗ 2%After 5 Years
Change In Property Value
£51,118
↗ 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 | £15,756 | £15,992 | £16,232 | £16,638 | £17,054 | £81,673 |
| Total Expenses | £15,641 | £15,715 | £15,780 | £15,862 | £15,947 | £78,945 |
| Profit Before Tax | £115 | £277 | £452 | £776 | £1,107 | £2,728 |
| Profit After Tax | £93 | £225 | £366 | £628 | £897 | £2,210 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £97 | £7,725 | £13,754 | £18,443 | £13,308 | £53,327 |
| 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