Flat
SO15
1 bed
1 bath
Brunel Road, Redbridge SO15
South East, England · SO15
View property listing
Initial Investment
£38,440First YearProfit From Rental Income
£-4,700
↘ -12%After 5 Years
Change In Property Value
£17,710
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,492 | £6,589 | £6,754 | £6,923 | £7,131 | £33,889 |
| Total Expenses | £7,601 | £7,656 | £7,716 | £7,777 | £7,840 | £38,589 |
| Profit Before Tax | £-1,109 | £-1,067 | £-962 | £-854 | £-709 | £-4,700 |
| Profit After Tax | £-1,109 | £-1,067 | £-962 | £-854 | £-709 | £-4,700 |
| Change In Property Value | £1,248 | £1,260 | £3,819 | £5,245 | £6,137 | £17,710 |
| Net Return | £139 | £193 | £2,858 | £4,392 | £5,427 | £13,009 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | 0% | 1% | 7% | 11% | 14% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change