Flat SE5 1 bed 1 bath

Southampton Way, London SE5

London, England · SE5

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£-2,796

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 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	£15,984	£16,224	£16,629	£17,045	£17,556	£83,439
Total Expenses	£17,088	£17,158	£17,241	£17,327	£17,421	£86,235
Profit Before Tax	£-1,104	£-934	£-612	£-282	£136	£-2,796
Profit After Tax	£-1,104	£-934	£-612	£-282	£136	£-2,796
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£-1,101	£-931	£6,188	£11,856	£16,288	£32,302
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change