Flat SE1 2 beds 1 bath

Metro Central Heights, 119 Newington Causeway, London SE1

London, England · SE1

Initial Investment

First Year

£168,750First Year

Profit From Rental Income

After 5 Years

£-10,958

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£53,163

↗ 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	£21,636	£21,961	£22,510	£23,072	£23,764	£112,943
Total Expenses	£24,596	£24,675	£24,773	£24,873	£24,985	£123,901
Profit Before Tax	£-2,960	£-2,714	£-2,263	£-1,800	£-1,220	£-10,958
Profit After Tax	£-2,960	£-2,714	£-2,263	£-1,800	£-1,220	£-10,958
Change In Property Value	£5	£5	£10,300	£18,386	£24,466	£53,163
Net Return	£-2,955	£-2,709	£8,037	£16,585	£23,246	£42,205
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-2%	5%	10%	14%	25%

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