Flat
SE3
2 beds
2 baths
Rocket House SE3
London, England · SE3
View property listing
Initial Investment
£37,375First YearProfit From Rental Income
£-6,871
↘ -18%After 5 Years
Change In Property Value
£12,516
↗ 10%After 5 Years
Return On Investment
15%
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 | £5,880 | £5,968 | £6,117 | £6,270 | £6,458 | £30,694 |
| Total Expenses | £7,399 | £7,453 | £7,511 | £7,570 | £7,632 | £37,566 |
| Profit Before Tax | £-1,519 | £-1,485 | £-1,394 | £-1,300 | £-1,173 | £-6,871 |
| Profit After Tax | £-1,519 | £-1,485 | £-1,394 | £-1,300 | £-1,173 | £-6,871 |
| Change In Property Value | £1 | £1 | £2,425 | £4,329 | £5,760 | £12,516 |
| Net Return | £-1,517 | £-1,484 | £1,031 | £3,029 | £4,587 | £5,645 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change