Flat
SE1
1 bed
1 bath
Park Street, London SE1
London, England · SE1
View property listing
Initial Investment
£168,400First YearProfit From Rental Income
£-10,985
↘ -7%After 5 Years
Change In Property Value
£53,059
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,588 | £21,912 | £22,460 | £23,021 | £23,712 | £112,692 |
| Total Expenses | £24,552 | £24,630 | £24,728 | £24,828 | £24,940 | £123,677 |
| Profit Before Tax | £-2,964 | £-2,718 | £-2,268 | £-1,807 | £-1,228 | £-10,985 |
| Profit After Tax | £-2,964 | £-2,718 | £-2,268 | £-1,807 | £-1,228 | £-10,985 |
| Change In Property Value | £5 | £5 | £10,280 | £18,350 | £24,419 | £53,059 |
| Net Return | £-2,959 | £-2,713 | £8,012 | £16,543 | £23,191 | £42,075 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change