Flat
SE1
2 beds
2 baths
Palace View, Lambeth SE1
London, England · SE1
View property listing
Initial Investment
£381,450First YearProfit From Rental Income
£-11,600
↘ -3%After 5 Years
Change In Property Value
£113,345
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £46,116 | £46,808 | £47,978 | £49,177 | £50,653 | £240,732 |
| Total Expenses | £50,175 | £50,290 | £50,450 | £50,614 | £50,804 | £252,332 |
| Profit Before Tax | £-4,059 | £-3,482 | £-2,472 | £-1,436 | £-151 | £-11,600 |
| Profit After Tax | £-4,059 | £-3,482 | £-2,472 | £-1,436 | £-151 | £-11,600 |
| Change In Property Value | £11 | £11 | £21,960 | £39,199 | £52,163 | £113,345 |
| Net Return | £-4,048 | £-3,471 | £19,488 | £37,763 | £52,012 | £101,745 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change