Flat SE1 1 bed 1 bath

Old Kent Road, London SE1

London, England · SE1

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£-10,696

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£24,775

↗ 10%After 5 Years

Return On Investment

19%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,231	£10,487	£10,749	£11,072	£52,619
Total Expenses	£12,530	£12,591	£12,660	£12,730	£12,805	£63,315
Profit Before Tax	£-2,450	£-2,360	£-2,173	£-1,981	£-1,733	£-10,696
Profit After Tax	£-2,450	£-2,360	£-2,173	£-1,981	£-1,733	£-10,696
Change In Property Value	£2	£2	£4,800	£8,568	£11,402	£24,775
Net Return	£-2,448	£-2,358	£2,627	£6,588	£9,669	£14,079
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	-3%	-3%	4%	9%	13%	19%

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