Flat
SE1
1 bed
1 bath
Flat Mybase, London SE1
London, England · SE1
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£-10,874
↘ -8%After 5 Years
Change In Property Value
£44,904
↗ 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 | £18,276 | £18,550 | £19,014 | £19,489 | £20,074 | £95,403 |
| Total Expenses | £21,086 | £21,160 | £21,249 | £21,340 | £21,441 | £106,277 |
| Profit Before Tax | £-2,810 | £-2,609 | £-2,235 | £-1,851 | £-1,368 | £-10,874 |
| Profit After Tax | £-2,810 | £-2,609 | £-2,235 | £-1,851 | £-1,368 | £-10,874 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £-2,806 | £-2,605 | £6,465 | £13,679 | £19,298 | £34,031 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 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