Flat
SE6
1 bed
1 bath
Cumberland Place, London SE6
London, England · SE6
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£3,718
↗ 6%After 5 Years
Change In Property Value
£26,581
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,948 | £10,097 | £10,249 | £10,505 | £10,768 | £51,566 |
| Total Expenses | £9,269 | £9,334 | £9,390 | £9,457 | £9,526 | £46,977 |
| Profit Before Tax | £679 | £763 | £859 | £1,047 | £1,241 | £4,590 |
| Profit After Tax | £550 | £618 | £696 | £848 | £1,005 | £3,718 |
| Change In Property Value | £2 | £3,900 | £6,962 | £9,264 | £6,454 | £26,581 |
| Net Return | £552 | £4,518 | £7,657 | £10,112 | £7,459 | £30,299 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change