Flat
SE1
1 bed
1 bath
Flat Mybase, London SE1
London, England · SE1
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£-10,907
↘ -8%After 5 Years
Change In Property Value
£45,421
↗ 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 | £18,480 | £18,757 | £19,226 | £19,707 | £20,298 | £96,468 |
| Total Expenses | £21,305 | £21,379 | £21,469 | £21,561 | £21,662 | £107,375 |
| Profit Before Tax | £-2,825 | £-2,622 | £-2,242 | £-1,854 | £-1,364 | £-10,907 |
| Profit After Tax | £-2,825 | £-2,622 | £-2,242 | £-1,854 | £-1,364 | £-10,907 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £-2,821 | £-2,617 | £6,558 | £13,855 | £19,539 | £34,514 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| 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