Flat
SE6
1 bed
1 bath
Cumberland Place, London SE6
London, England · SE6
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£3,071
↗ 5%After 5 Years
Change In Property Value
£25,218
↗ 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 | £9,432 | £9,573 | £9,717 | £9,960 | £10,209 | £48,892 |
| Total Expenses | £8,896 | £8,960 | £9,015 | £9,081 | £9,149 | £45,100 |
| Profit Before Tax | £536 | £614 | £702 | £879 | £1,060 | £3,791 |
| Profit After Tax | £435 | £497 | £569 | £712 | £859 | £3,071 |
| Change In Property Value | £2 | £3,700 | £6,605 | £8,789 | £6,123 | £25,218 |
| Net Return | £436 | £4,197 | £7,173 | £9,501 | £6,982 | £28,289 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 7% | 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