Flat SE1 1 bed 1 bath

Hanover House, Crown Square, Southwark, London SE1

London, England · SE1

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£17,098

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£122,683

↗ 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	£37,800	£38,367	£38,943	£39,916	£40,914	£195,940
Total Expenses	£34,738	£34,844	£34,943	£35,082	£35,224	£174,831
Profit Before Tax	£3,063	£3,523	£4,000	£4,834	£5,690	£21,109
Profit After Tax	£2,481	£2,853	£3,240	£3,916	£4,609	£17,098
Change In Property Value	£9	£18,000	£32,130	£42,756	£29,787	£122,683
Net Return	£2,490	£20,854	£35,370	£46,672	£34,395	£139,781
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
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