Flat SE1 0 beds 1 bath

Old Kent Road, London SE1

London, England · SE1

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£84,862

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£123,874

↗ 10%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£75,192	£76,320	£78,228	£80,184	£82,589	£392,512
Total Expenses	£57,129	£57,288	£57,522	£57,761	£58,044	£287,745
Profit Before Tax	£18,063	£19,032	£20,706	£22,422	£24,545	£104,768
Profit After Tax	£14,631	£15,416	£16,772	£18,162	£19,881	£84,862
Change In Property Value	£12	£12	£24,000	£42,841	£57,009	£123,874
Net Return	£14,643	£15,428	£40,772	£61,003	£76,890	£208,736
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	14%	18%	49%

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