Flat
SE1
1 bed
1 bath
119 Newington Causeway, London SE1
London, England · SE1
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£-10,749
↘ -12%After 5 Years
Change In Property Value
£29,936
↗ 10%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,180 | £12,363 | £12,672 | £12,989 | £13,378 | £63,581 |
| Total Expenses | £14,724 | £14,788 | £14,862 | £14,937 | £15,019 | £74,330 |
| Profit Before Tax | £-2,544 | £-2,425 | £-2,190 | £-1,949 | £-1,641 | £-10,749 |
| Profit After Tax | £-2,544 | £-2,425 | £-2,190 | £-1,949 | £-1,641 | £-10,749 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £-2,541 | £-2,422 | £3,610 | £8,404 | £12,136 | £19,187 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change