Flat SE1 2 beds 1 bath

Dodson Street, London SE1

London, England · SE1

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£-10,960

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£51,609

↗ 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	£23,936	£24,013	£24,109	£24,208	£24,318	£120,583
Profit Before Tax	£-2,936	£-2,698	£-2,261	£-1,814	£-1,252	£-10,960
Profit After Tax	£-2,936	£-2,698	£-2,261	£-1,814	£-1,252	£-10,960
Change In Property Value	£5	£5	£9,999	£17,849	£23,751	£51,609
Net Return	£-2,931	£-2,693	£7,738	£16,035	£22,500	£40,649
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
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