Flat
SE1
3 beds
1 bath
Gray Street, Waterloo, London SE1
London, England · SE1
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-11,023
↘ -6%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,100 | £23,446 | £24,033 | £24,633 | £25,372 | £120,585 |
| Total Expenses | £26,131 | £26,212 | £26,313 | £26,417 | £26,534 | £131,608 |
| Profit Before Tax | £-3,031 | £-2,765 | £-2,281 | £-1,784 | £-1,161 | £-11,023 |
| Profit After Tax | £-3,031 | £-2,765 | £-2,281 | £-1,784 | £-1,161 | £-11,023 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-3,026 | £-2,760 | £8,719 | £17,851 | £24,968 | £45,753 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change