Flat
SE6
1 bed
1 bath
Stevenson Court, Cumberland Place, London SE6
London, England · SE6
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-1,373
↘ -2%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
32%
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 | £11,220 | £11,388 | £11,673 | £11,965 | £12,324 | £58,570 |
| Total Expenses | £11,851 | £11,913 | £11,985 | £12,058 | £12,136 | £59,943 |
| Profit Before Tax | £-631 | £-525 | £-312 | £-93 | £187 | £-1,373 |
| Profit After Tax | £-631 | £-525 | £-312 | £-93 | £187 | £-1,373 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £-628 | £-523 | £4,088 | £7,761 | £10,639 | £21,337 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change