Flat
SE1
0 beds
1 bath
55 Upper Ground, London, Greater London SE1
London, England · SE1
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-11,234
↘ -4%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,500 | £31,972 | £32,772 | £33,591 | £34,599 | £164,434 |
| Total Expenses | £34,906 | £35,000 | £35,122 | £35,248 | £35,392 | £175,668 |
| Profit Before Tax | £-3,406 | £-3,027 | £-2,351 | £-1,657 | £-793 | £-11,234 |
| Profit After Tax | £-3,406 | £-3,027 | £-2,351 | £-1,657 | £-793 | £-11,234 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £-3,399 | £-3,019 | £12,650 | £25,118 | £34,838 | £66,188 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change