Flat SE1 2 beds 1 bath

The Art House, Bermondsey Place, Bermondsey SE1

London, England · SE1

Initial Investment

First Year

£209,000First Year

Profit From Rental Income

After 5 Years

£9,429

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£85,878

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,460	£26,857	£27,260	£27,941	£28,640	£137,158
Total Expenses	£24,916	£25,006	£25,087	£25,197	£25,310	£125,516
Profit Before Tax	£1,544	£1,851	£2,173	£2,744	£3,330	£11,641
Profit After Tax	£1,250	£1,499	£1,760	£2,223	£2,697	£9,429
Change In Property Value	£6	£12,600	£22,491	£29,929	£20,851	£85,878
Net Return	£1,257	£14,099	£24,251	£32,152	£23,548	£95,307
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	15%	11%	46%

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