Flat
SE5
0 beds
1 bath
Southampton Way, London SE5
London, England · SE5
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£980
↗ 2%After 5 Years
Change In Property Value
£27,263
↗ 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 | £9,396 | £9,537 | £9,680 | £9,922 | £10,170 | £48,705 |
| Total Expenses | £9,375 | £9,439 | £9,494 | £9,560 | £9,627 | £47,495 |
| Profit Before Tax | £21 | £98 | £186 | £362 | £543 | £1,210 |
| Profit After Tax | £17 | £80 | £151 | £293 | £439 | £980 |
| Change In Property Value | £2 | £4,000 | £7,140 | £9,501 | £6,619 | £27,263 |
| Net Return | £19 | £4,080 | £7,291 | £9,795 | £7,059 | £28,243 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 2% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change