Flat SE1 0 beds 1 bath

Preston Close, Borough, London SE1

London, England · SE1

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£-10,652

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£23,226

↗ 10%After 5 Years

Return On Investment

18%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,838	£10,084	£10,386	£49,362
Total Expenses	£11,872	£11,933	£12,000	£12,068	£12,141	£60,014
Profit Before Tax	£-2,416	£-2,335	£-2,162	£-1,984	£-1,755	£-10,652
Profit After Tax	£-2,416	£-2,335	£-2,162	£-1,984	£-1,755	£-10,652
Change In Property Value	£2	£2	£4,500	£8,033	£10,689	£23,226
Net Return	£-2,414	£-2,333	£2,338	£6,048	£8,934	£12,574
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-3%	3%	9%	13%	18%

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