Flat
SE1
3 beds
2 baths
Newington Causeway, London SE1
London, England · SE1
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£42,147
↗ 15%After 5 Years
Change In Property Value
£87,744
↗ 10%After 5 Years
Return On Investment
45%
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 | £54,876 | £55,699 | £57,092 | £58,519 | £60,274 | £286,460 |
| Total Expenses | £46,328 | £46,574 | £46,866 | £47,165 | £47,493 | £234,427 |
| Profit Before Tax | £8,548 | £9,125 | £10,225 | £11,354 | £12,782 | £52,033 |
| Profit After Tax | £6,924 | £7,391 | £8,282 | £9,196 | £10,353 | £42,147 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £6,932 | £7,400 | £25,283 | £39,542 | £50,735 | £129,891 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change