Flat
SE4
1 bed
1 bath
Lower Flat, London, London SE4
London, England · SE4
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-2,008
↘ -1%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
30%
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 | £21,852 | £22,180 | £22,734 | £23,303 | £24,002 | £114,070 |
| Total Expenses | £23,031 | £23,110 | £23,208 | £23,309 | £23,421 | £116,078 |
| Profit Before Tax | £-1,179 | £-930 | £-474 | £-6 | £580 | £-2,008 |
| Profit After Tax | £-1,179 | £-930 | £-474 | £-6 | £580 | £-2,008 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £-1,174 | £-925 | £9,026 | £16,952 | £23,146 | £47,026 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change