Flat
SE1
1 bed
1 bath
Old Kent Road, London SE1
London, England · SE1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-10,758
↘ -11%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,656 | £13,861 | £14,207 | £14,563 | £14,999 | £71,286 |
| Total Expenses | £16,260 | £16,326 | £16,404 | £16,483 | £16,570 | £82,044 |
| Profit Before Tax | £-2,604 | £-2,466 | £-2,197 | £-1,921 | £-1,570 | £-10,758 |
| Profit After Tax | £-2,604 | £-2,466 | £-2,197 | £-1,921 | £-1,570 | £-10,758 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-2,601 | £-2,462 | £4,303 | £9,682 | £13,870 | £22,792 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 9% | 14% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change