Flat
SE6
2 beds
1 bath
Cumberland Place, London SE6
London, England · SE6
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£-625
↘ -1%After 5 Years
Change In Property Value
£24,775
↗ 10%After 5 Years
Return On Investment
33%
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 | £12,240 | £12,424 | £12,734 | £13,053 | £13,444 | £63,894 |
| Total Expenses | £12,746 | £12,810 | £12,884 | £12,960 | £13,042 | £64,443 |
| Profit Before Tax | £-506 | £-387 | £-150 | £92 | £402 | £-548 |
| Profit After Tax | £-506 | £-387 | £-150 | £92 | £326 | £-625 |
| Change In Property Value | £2 | £2 | £4,800 | £8,568 | £11,402 | £24,775 |
| Net Return | £-504 | £-384 | £4,650 | £8,661 | £11,728 | £24,150 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change