Flat
SE1
1 bed
1 bath
Devon Mansions, Tooley Street, London SE1
London, England · SE1
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-10,865
↘ -8%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £19,550 | £19,621 | £19,707 | £19,794 | £19,891 | £98,563 |
| Profit Before Tax | £-2,750 | £-2,569 | £-2,228 | £-1,879 | £-1,438 | £-10,865 |
| Profit After Tax | £-2,750 | £-2,569 | £-2,228 | £-1,879 | £-1,438 | £-10,865 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £-2,746 | £-2,565 | £5,772 | £12,401 | £17,565 | £30,427 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change