Flat
SE1
0 beds
0 baths
Union Street, London SE1
London, England · SE1
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£-11,084
↘ -5%After 5 Years
Change In Property Value
£65,550
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,676 | £27,076 | £27,753 | £28,447 | £29,300 | £139,252 |
| Total Expenses | £29,861 | £29,947 | £30,058 | £30,171 | £30,299 | £150,337 |
| Profit Before Tax | £-3,185 | £-2,871 | £-2,305 | £-1,724 | £-999 | £-11,084 |
| Profit After Tax | £-3,185 | £-2,871 | £-2,305 | £-1,724 | £-999 | £-11,084 |
| Change In Property Value | £6 | £6 | £12,700 | £22,670 | £30,167 | £65,550 |
| Net Return | £-3,179 | £-2,865 | £10,395 | £20,946 | £29,168 | £54,466 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change