Flat SE1 3 beds 2 baths

Lynton Road, London SE1

London, England · SE1

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£-11,339

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 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	£35,700	£36,235	£37,141	£38,070	£39,212	£186,359
Total Expenses	£39,294	£39,393	£39,527	£39,664	£39,820	£197,698
Profit Before Tax	£-3,594	£-3,158	£-2,385	£-1,594	£-608	£-11,339
Profit After Tax	£-3,594	£-3,158	£-2,385	£-1,594	£-608	£-11,339
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£-3,585	£-3,149	£14,615	£28,752	£39,773	£76,405
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	10%	14%	27%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change