Flat SE1 0 beds 0 baths

Park Plaza Westminster Bridge, Westminster Bridge Road, London SE1

London, England · SE1

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£880

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£44,984

↗ 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	£13,860	£14,068	£14,279	£14,636	£15,002	£71,845
Total Expenses	£14,004	£14,075	£14,137	£14,214	£14,293	£70,723
Profit Before Tax	£-144	£-7	£142	£422	£708	£1,122
Profit After Tax	£-144	£-7	£115	£342	£574	£880
Change In Property Value	£3	£6,600	£11,781	£15,677	£10,922	£44,984
Net Return	£-140	£6,593	£11,896	£16,019	£11,496	£45,864
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
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