Flat
SE1
3 beds
1 bath
Rivet House, Southwark, London SE1
London, England · SE1
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-10,768
↘ -10%After 5 Years
Change In Property Value
£34,582
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,076 | £14,287 | £14,644 | £15,010 | £15,461 | £73,479 |
| Total Expenses | £16,699 | £16,766 | £16,845 | £16,925 | £17,013 | £84,247 |
| Profit Before Tax | £-2,623 | £-2,479 | £-2,200 | £-1,915 | £-1,552 | £-10,768 |
| Profit After Tax | £-2,623 | £-2,479 | £-2,200 | £-1,915 | £-1,552 | £-10,768 |
| Change In Property Value | £3 | £3 | £6,700 | £11,960 | £15,915 | £34,582 |
| Net Return | £-2,619 | £-2,475 | £4,500 | £10,045 | £14,363 | £23,813 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 14% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change