Flat
SE1
2 beds
1 bath
Binnie House, Elephant And Castle SE1
London, England · SE1
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£-10,831
↘ -9%After 5 Years
Change In Property Value
£40,775
↗ 10%After 5 Years
Return On Investment
24%
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 | £16,596 | £16,845 | £17,266 | £17,698 | £18,229 | £86,633 |
| Total Expenses | £19,331 | £19,402 | £19,487 | £19,574 | £19,670 | £97,465 |
| Profit Before Tax | £-2,735 | £-2,557 | £-2,221 | £-1,877 | £-1,441 | £-10,831 |
| Profit After Tax | £-2,735 | £-2,557 | £-2,221 | £-1,877 | £-1,441 | £-10,831 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £-2,731 | £-2,553 | £5,679 | £12,225 | £17,324 | £29,944 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change