Flat
SE1
2 beds
2 baths
The Strata, London SE1
London, England · SE1
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£-11,118
↘ -5%After 5 Years
Change In Property Value
£66,066
↗ 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 | £26,880 | £27,283 | £27,965 | £28,664 | £29,524 | £140,317 |
| Total Expenses | £30,080 | £30,166 | £30,277 | £30,391 | £30,520 | £151,435 |
| Profit Before Tax | £-3,200 | £-2,883 | £-2,312 | £-1,727 | £-996 | £-11,118 |
| Profit After Tax | £-3,200 | £-2,883 | £-2,312 | £-1,727 | £-996 | £-11,118 |
| Change In Property Value | £6 | £6 | £12,800 | £22,848 | £30,405 | £66,066 |
| Net Return | £-3,194 | £-2,877 | £10,488 | £21,122 | £29,409 | £54,949 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -2% | -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