Flat SE1 2 beds 2 baths

Duchess Walk, London SE1

London, England · SE1

Initial Investment

First Year

£261,500First Year

Profit From Rental Income

After 5 Years

£-11,265

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£80,518

↗ 10%After 5 Years

Return On Investment

26%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,760	£33,251	£34,083	£34,935	£35,983	£171,012
Total Expenses	£36,223	£36,318	£36,444	£36,573	£36,720	£182,277
Profit Before Tax	£-3,463	£-3,066	£-2,361	£-1,638	£-737	£-11,265
Profit After Tax	£-3,463	£-3,066	£-2,361	£-1,638	£-737	£-11,265
Change In Property Value	£8	£8	£15,600	£27,847	£37,056	£80,518
Net Return	£-3,455	£-3,058	£13,239	£26,209	£36,318	£69,253
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	10%	14%	26%

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