Flat
SE1
2 beds
2 baths
1C Belvedere Road, Waterloo SE1
London, England · SE1
View property listing
Initial Investment
£203,750First YearProfit From Rental Income
£-11,063
↘ -5%After 5 Years
Change In Property Value
£63,486
↗ 10%After 5 Years
Return On Investment
26%
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 | £25,836 | £26,224 | £26,879 | £27,551 | £28,378 | £134,867 |
| Total Expenses | £28,984 | £29,068 | £29,177 | £29,288 | £29,413 | £145,931 |
| Profit Before Tax | £-3,148 | £-2,845 | £-2,298 | £-1,737 | £-1,036 | £-11,063 |
| Profit After Tax | £-3,148 | £-2,845 | £-2,298 | £-1,737 | £-1,036 | £-11,063 |
| Change In Property Value | £6 | £6 | £12,300 | £21,956 | £29,217 | £63,486 |
| Net Return | £-3,142 | £-2,839 | £10,002 | £20,219 | £28,181 | £52,422 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 14% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change