Flat SE5 1 bed 1 bath

Camberwell Rd, London SE5

London, England · SE5

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-8,181

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£10,323

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,704	£4,775	£4,894	£5,016	£5,167	£24,556
Total Expenses	£6,438	£6,491	£6,546	£6,602	£6,660	£32,736
Profit Before Tax	£-1,734	£-1,716	£-1,652	£-1,586	£-1,493	£-8,181
Profit After Tax	£-1,734	£-1,716	£-1,652	£-1,586	£-1,493	£-8,181
Change In Property Value	£1	£1	£2,000	£3,570	£4,751	£10,323
Net Return	£-1,733	£-1,715	£348	£1,984	£3,258	£2,142
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-26%
Total Net Return (%)	-6%	-6%	1%	6%	11%	7%

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