Flat SE1 2 beds 2 baths

Whitehouse Apartments 9 Belvedere Road, Southbank, London SE1

London, England · SE1

Initial Investment

First Year

£502,250First Year

Profit From Rental Income

After 5 Years

£31,299

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£190,840

↗ 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	£58,800	£59,682	£60,577	£62,092	£63,644	£304,795
Total Expenses	£52,925	£53,063	£53,194	£53,387	£53,585	£266,154
Profit Before Tax	£5,875	£6,619	£7,384	£8,705	£10,059	£38,641
Profit After Tax	£4,759	£5,361	£5,981	£7,051	£8,148	£31,299
Change In Property Value	£14	£28,000	£49,980	£66,510	£46,335	£190,840
Net Return	£4,773	£33,362	£55,961	£73,561	£54,483	£222,139
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	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