Flat
SE1
4 beds
1 bath
Falmouth Road, London SE1
London, England · SE1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-10,970
↘ -7%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £23,938 | £24,015 | £24,111 | £24,210 | £24,320 | £120,593 |
| Profit Before Tax | £-2,938 | £-2,700 | £-2,263 | £-1,816 | £-1,254 | £-10,970 |
| Profit After Tax | £-2,938 | £-2,700 | £-2,263 | £-1,816 | £-1,254 | £-10,970 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £-2,933 | £-2,695 | £7,737 | £16,035 | £22,500 | £40,644 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change