Flat
SE1
2 beds
1 bath
Morley Street, London SE1
London, England · SE1
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£-10,886
↘ -8%After 5 Years
Change In Property Value
£43,356
↗ 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 | £17,640 | £17,905 | £18,352 | £18,811 | £19,375 | £92,083 |
| Total Expenses | £20,428 | £20,500 | £20,588 | £20,677 | £20,777 | £102,969 |
| Profit Before Tax | £-2,788 | £-2,595 | £-2,235 | £-1,866 | £-1,401 | £-10,886 |
| Profit After Tax | £-2,788 | £-2,595 | £-2,235 | £-1,866 | £-1,401 | £-10,886 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £-2,783 | £-2,591 | £6,165 | £13,128 | £18,552 | £32,470 |
| 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