Flat
SE6
1 bed
1 bath
Cumberland Place, London SE6
London, England · SE6
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£-2,005
↘ -3%After 5 Years
Change In Property Value
£21,162
↗ 10%After 5 Years
Return On Investment
31%
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 | £10,452 | £10,609 | £10,874 | £11,146 | £11,480 | £54,561 |
| Total Expenses | £11,179 | £11,240 | £11,310 | £11,381 | £11,457 | £56,566 |
| Profit Before Tax | £-727 | £-631 | £-436 | £-235 | £23 | £-2,005 |
| Profit After Tax | £-727 | £-631 | £-436 | £-235 | £23 | £-2,005 |
| Change In Property Value | £2 | £2 | £4,100 | £7,319 | £9,739 | £21,162 |
| Net Return | £-725 | £-629 | £3,664 | £7,084 | £9,762 | £19,156 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change