Flat SE1 1 bed 1 bath

Walworth Road, London SE1

London, England · SE1

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£-10,854

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£40,259

↗ 10%After 5 Years

Return On Investment

24%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,380	£16,626	£17,041	£17,467	£17,991	£85,506
Total Expenses	£19,111	£19,182	£19,266	£19,353	£19,448	£96,360
Profit Before Tax	£-2,731	£-2,556	£-2,225	£-1,885	£-1,456	£-10,854
Profit After Tax	£-2,731	£-2,556	£-2,225	£-1,885	£-1,456	£-10,854
Change In Property Value	£4	£4	£7,800	£13,923	£18,528	£40,259
Net Return	£-2,727	£-2,552	£5,575	£12,038	£17,071	£29,405
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	-2%	4%	10%	14%	24%

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