Flat
SE1
1 bed
1 bath
Walton Clarke House, Brigade Court, London SE1
London, England · SE1
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£-11,170
↘ -5%After 5 Years
Change In Property Value
£71,228
↗ 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 | £28,980 | £29,415 | £30,150 | £30,904 | £31,831 | £151,280 |
| Total Expenses | £32,274 | £32,363 | £32,480 | £32,599 | £32,734 | £162,450 |
| Profit Before Tax | £-3,294 | £-2,949 | £-2,330 | £-1,695 | £-903 | £-11,170 |
| Profit After Tax | £-3,294 | £-2,949 | £-2,330 | £-1,695 | £-903 | £-11,170 |
| Change In Property Value | £7 | £7 | £13,800 | £24,633 | £32,780 | £71,228 |
| Net Return | £-3,287 | £-2,942 | £11,471 | £22,938 | £31,877 | £60,057 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| 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