Flat
SE1
1 bed
1 bath
The Pickle Factory SE1
London, England · SE1
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£26,003
↗ 15%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
47%
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 | £33,900 | £34,408 | £35,269 | £36,150 | £37,235 | £176,963 |
| Total Expenses | £28,627 | £28,780 | £28,960 | £29,145 | £29,348 | £144,860 |
| Profit Before Tax | £5,273 | £5,629 | £6,308 | £7,005 | £7,887 | £32,102 |
| Profit After Tax | £4,271 | £4,559 | £5,110 | £5,674 | £6,389 | £26,003 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £4,276 | £4,565 | £15,610 | £24,417 | £31,330 | £80,198 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change