Flat
SE1
0 beds
0 baths
Addington Street, London SE1
London, England · SE1
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£-2,532
↘ -4%After 5 Years
Change In Property Value
£30,671
↗ 14%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,456 | £9,598 | £9,742 | £9,985 | £10,235 | £49,016 |
| Total Expenses | £10,185 | £10,249 | £10,305 | £10,371 | £10,438 | £51,548 |
| Profit Before Tax | £-729 | £-651 | £-563 | £-385 | £-203 | £-2,532 |
| Profit After Tax | £-729 | £-651 | £-563 | £-385 | £-203 | £-2,532 |
| Change In Property Value | £2 | £4,500 | £8,033 | £10,689 | £7,447 | £30,671 |
| Net Return | £-727 | £3,849 | £7,470 | £10,304 | £7,243 | £28,139 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change