Flat
SE1
2 beds
1 bath
Old Kent Road, London SE1
London, England · SE1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-10,705
↘ -13%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,556 | £11,729 | £12,023 | £12,323 | £12,693 | £60,324 |
| Total Expenses | £14,066 | £14,130 | £14,202 | £14,276 | £14,355 | £71,029 |
| Profit Before Tax | £-2,510 | £-2,400 | £-2,179 | £-1,953 | £-1,663 | £-10,705 |
| Profit After Tax | £-2,510 | £-2,400 | £-2,179 | £-1,953 | £-1,663 | £-10,705 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £-2,507 | £-2,397 | £3,321 | £7,865 | £11,402 | £17,683 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change