Flat
SE1
1 bed
1 bath
Druid Street, London SE1
London, England · SE1
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-10,759
↘ -12%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £15,163 | £15,227 | £15,302 | £15,379 | £15,462 | £76,533 |
| Profit Before Tax | £-2,563 | £-2,438 | £-2,194 | £-1,943 | £-1,622 | £-10,759 |
| Profit After Tax | £-2,563 | £-2,438 | £-2,194 | £-1,943 | £-1,622 | £-10,759 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-2,560 | £-2,435 | £3,807 | £8,768 | £12,630 | £20,209 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 14% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change