Flat SE1 1 bed 1 bath

Old Kent Road, London SE1

London, England · SE1

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£17,644

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

50%

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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£17,358	£17,444	£17,548	£17,655	£17,772	£87,777
Profit Before Tax	£3,630	£3,859	£4,287	£4,727	£5,281	£21,783
Profit After Tax	£2,940	£3,126	£3,473	£3,829	£4,277	£17,644
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£2,943	£3,129	£9,973	£15,431	£19,717	£51,194
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change