Flat SE6 1 bed 1 bath

Cumberland Place, London SE6

London, England · SE6

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£-2,830

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£19,097

↗ 10%After 5 Years

Return On Investment

29%

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	£9,432	£9,573	£9,813	£10,058	£10,360	£49,236
Total Expenses	£10,283	£10,343	£10,410	£10,479	£10,551	£52,066
Profit Before Tax	£-851	£-770	£-597	£-420	£-191	£-2,830
Profit After Tax	£-851	£-770	£-597	£-420	£-191	£-2,830
Change In Property Value	£2	£2	£3,700	£6,605	£8,789	£19,097
Net Return	£-849	£-768	£3,103	£6,184	£8,597	£16,267
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-2%	-1%	5%	11%	15%	29%

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