Flat
SE1
2 beds
1 bath
Old Kent Road, London SE1
London, England · SE1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-10,812
↘ -10%After 5 Years
Change In Property Value
£36,130
↗ 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 | £14,700 | £14,920 | £15,294 | £15,676 | £16,146 | £76,736 |
| Total Expenses | £17,356 | £17,424 | £17,505 | £17,587 | £17,676 | £87,548 |
| Profit Before Tax | £-2,656 | £-2,504 | £-2,211 | £-1,911 | £-1,530 | £-10,812 |
| Profit After Tax | £-2,656 | £-2,504 | £-2,211 | £-1,911 | £-1,530 | £-10,812 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-2,653 | £-2,500 | £4,789 | £10,584 | £15,097 | £25,318 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| 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