Flat SE1 1 bed 1 bath

Elim Estate, London Bridge SE1

London, England · SE1

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£1,761

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£49,073

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,120	£15,347	£15,577	£15,966	£16,366	£78,376
Total Expenses	£15,095	£15,168	£15,232	£15,312	£15,395	£76,202
Profit Before Tax	£25	£179	£345	£654	£971	£2,174
Profit After Tax	£20	£145	£280	£530	£786	£1,761
Change In Property Value	£4	£7,200	£12,852	£17,103	£11,915	£49,073
Net Return	£24	£7,345	£13,132	£17,632	£12,701	£50,834
Return From Rental Income (%)	0%	0%	0%	0%	1%	2%
Total Net Return (%)	0%	6%	11%	15%	11%	44%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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