Terraced
SE1
1 bed
1 bath
Welsford Street, London SE1
London, England · SE1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£1,565
↗ 1%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,756 | £15,992 | £16,392 | £16,802 | £17,306 | £82,248 |
| Total Expenses | £15,962 | £15,997 | £16,048 | £16,100 | £16,161 | £80,267 |
| Profit Before Tax | £-206 | £-5 | £344 | £702 | £1,145 | £1,982 |
| Profit After Tax | £-206 | £-5 | £279 | £569 | £928 | £1,565 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-202 | £-1 | £7,279 | £13,064 | £17,555 | £37,695 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change