Flat
SE1
0 beds
1 bath
Oxley Close, London SE1
London, England · SE1
View property listing
Initial Investment
£58,600First YearProfit From Rental Income
£-10,646
↘ -18%After 5 Years
Change In Property Value
£19,820
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,064 | £8,185 | £8,390 | £8,599 | £8,857 | £42,095 |
| Total Expenses | £10,424 | £10,482 | £10,546 | £10,610 | £10,679 | £52,741 |
| Profit Before Tax | £-2,360 | £-2,297 | £-2,156 | £-2,011 | £-1,822 | £-10,646 |
| Profit After Tax | £-2,360 | £-2,297 | £-2,156 | £-2,011 | £-1,822 | £-10,646 |
| Change In Property Value | £2 | £2 | £3,840 | £6,855 | £9,121 | £19,820 |
| Net Return | £-2,358 | £-2,295 | £1,684 | £4,843 | £7,300 | £9,174 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change