Flat
SE1
3 beds
2 baths
Park Street, London SE1
London, England · SE1
View property listing
Initial Investment
£246,800First YearProfit From Rental Income
£-11,221
↘ -5%After 5 Years
Change In Property Value
£76,183
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,996 | £31,461 | £32,247 | £33,054 | £34,045 | £161,803 |
| Total Expenses | £34,380 | £34,472 | £34,594 | £34,718 | £34,860 | £173,024 |
| Profit Before Tax | £-3,384 | £-3,011 | £-2,346 | £-1,665 | £-815 | £-11,221 |
| Profit After Tax | £-3,384 | £-3,011 | £-2,346 | £-1,665 | £-815 | £-11,221 |
| Change In Property Value | £7 | £7 | £14,760 | £26,347 | £35,060 | £76,183 |
| Net Return | £-3,376 | £-3,004 | £12,414 | £24,682 | £34,246 | £64,962 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change