Flat
SE6
1 bed
1 bath
Cumberland Place, London SE6
London, England · SE6
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£-354
↘ -1%After 5 Years
Change In Property Value
£17,544
↗ 10%After 5 Years
Return On Investment
33%
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 | £9,336 | £9,476 | £9,713 | £9,956 | £10,254 | £48,735 |
| Total Expenses | £9,676 | £9,736 | £9,803 | £9,871 | £9,944 | £49,031 |
| Profit Before Tax | £-340 | £-260 | £-90 | £85 | £311 | £-295 |
| Profit After Tax | £-340 | £-260 | £-90 | £85 | £252 | £-354 |
| Change In Property Value | £2 | £2 | £3,399 | £6,067 | £8,074 | £17,544 |
| Net Return | £-339 | £-259 | £3,309 | £6,152 | £8,326 | £17,189 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change