Flat
SE1
2 beds
1 bath
Falmouth Road, London SE1
London, England · SE1
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£-10,800
↘ -9%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,336 | £15,566 | £15,955 | £16,354 | £16,845 | £80,056 |
| Total Expenses | £18,015 | £18,084 | £18,166 | £18,250 | £18,341 | £90,856 |
| Profit Before Tax | £-2,679 | £-2,518 | £-2,211 | £-1,896 | £-1,497 | £-10,800 |
| Profit After Tax | £-2,679 | £-2,518 | £-2,211 | £-1,896 | £-1,497 | £-10,800 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £-2,675 | £-2,514 | £5,089 | £11,135 | £15,844 | £26,879 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change