Flat
SE1
1 bed
1 bath
Southwark, London SE1
London, England · SE1
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£-11,392
↘ -4%After 5 Years
Change In Property Value
£92,906
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,800 | £38,367 | £39,326 | £40,309 | £41,519 | £197,321 |
| Total Expenses | £41,488 | £41,590 | £41,729 | £41,871 | £42,035 | £208,713 |
| Profit Before Tax | £-3,688 | £-3,223 | £-2,403 | £-1,562 | £-516 | £-11,392 |
| Profit After Tax | £-3,688 | £-3,223 | £-2,403 | £-1,562 | £-516 | £-11,392 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £-3,679 | £-3,214 | £15,597 | £30,569 | £42,240 | £81,514 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change