Flat
SE1
1 bed
1 bath
Princess Street, Elephant & Castle SE1
London, England · SE1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-10,918
↘ -7%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,900 | £19,183 | £19,663 | £20,155 | £20,759 | £98,661 |
| Total Expenses | £21,744 | £21,818 | £21,909 | £22,002 | £22,105 | £109,578 |
| Profit Before Tax | £-2,844 | £-2,635 | £-2,246 | £-1,847 | £-1,346 | £-10,918 |
| Profit After Tax | £-2,844 | £-2,635 | £-2,246 | £-1,847 | £-1,346 | £-10,918 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-2,839 | £-2,630 | £6,754 | £14,218 | £20,032 | £35,535 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change