Flat SE1 2 beds 2 baths

Whitehouse Apartments, 9 Belvedere Road, London SE1

London, England · SE1

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£13,570

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£105,643

↗ 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	£32,556	£33,044	£33,540	£34,379	£35,238	£168,757
Total Expenses	£30,191	£30,290	£30,381	£30,506	£30,635	£152,003
Profit Before Tax	£2,365	£2,754	£3,159	£3,872	£4,603	£16,754
Profit After Tax	£1,915	£2,231	£2,559	£3,136	£3,728	£13,570
Change In Property Value	£8	£15,500	£27,668	£36,818	£25,650	£105,643
Net Return	£1,923	£17,731	£30,227	£39,954	£29,378	£119,214
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