Flat
SE5
3 beds
1 bath
John Ruskin Street, Oval SE5
London, England · SE5
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£8,097
↗ 7%After 5 Years
Change In Property Value
£47,710
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,452 | £16,699 | £16,949 | £17,373 | £17,807 | £85,280 |
| Total Expenses | £14,906 | £14,981 | £15,047 | £15,131 | £15,217 | £75,284 |
| Profit Before Tax | £1,546 | £1,718 | £1,902 | £2,242 | £2,590 | £9,997 |
| Profit After Tax | £1,252 | £1,391 | £1,541 | £1,816 | £2,098 | £8,097 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £1,255 | £8,391 | £14,036 | £18,443 | £13,682 | £55,807 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change