Flat
SE1
1 bed
1 bath
Flat Mybase, London SE1
London, England · SE1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£19,652
↗ 14%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
46%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,444 | £27,856 | £28,552 | £29,266 | £30,144 | £143,261 |
| Total Expenses | £23,506 | £23,637 | £23,791 | £23,947 | £24,118 | £119,000 |
| Profit Before Tax | £3,938 | £4,219 | £4,761 | £5,318 | £6,025 | £24,261 |
| Profit After Tax | £3,190 | £3,417 | £3,857 | £4,308 | £4,881 | £19,652 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £3,194 | £3,421 | £12,357 | £19,481 | £25,071 | £63,524 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change