Flat
SE1
1 bed
1 bath
Flat Mybase, London SE1
London, England · SE1
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£20,511
↗ 15%After 5 Years
Change In Property Value
£44,904
↗ 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 | £28,092 | £28,513 | £29,226 | £29,957 | £30,856 | £146,644 |
| Total Expenses | £23,968 | £24,100 | £24,255 | £24,413 | £24,586 | £121,322 |
| Profit Before Tax | £4,124 | £4,414 | £4,971 | £5,544 | £6,269 | £25,322 |
| Profit After Tax | £3,341 | £3,575 | £4,027 | £4,490 | £5,078 | £20,511 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £3,345 | £3,579 | £12,727 | £20,020 | £25,744 | £65,415 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 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