Flat
SE9
1 bed
1 bath
Laburnum Place, London SE9
London, England · SE9
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-278
↗ 0%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,924 | £16,163 | £16,567 | £16,981 | £17,491 | £83,125 |
| Total Expenses | £16,487 | £16,557 | £16,640 | £16,725 | £16,819 | £83,228 |
| Profit Before Tax | £-563 | £-394 | £-73 | £256 | £672 | £-102 |
| Profit After Tax | £-563 | £-394 | £-73 | £207 | £544 | £-278 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-560 | £-391 | £6,427 | £11,810 | £15,984 | £33,271 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | -1% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change