Flat SE1 1 bed 1 bath

Tudor House, Duchess Walk, London SE1

London, England · SE1

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£11,418

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£95,420

↗ 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	£29,400	£29,841	£30,289	£31,046	£31,822	£152,397
Total Expenses	£27,463	£27,557	£27,642	£27,760	£27,880	£138,302
Profit Before Tax	£1,938	£2,284	£2,646	£3,286	£3,942	£14,096
Profit After Tax	£1,569	£1,850	£2,143	£2,662	£3,193	£11,418
Change In Property Value	£7	£14,000	£24,990	£33,255	£23,168	£95,420
Net Return	£1,576	£15,851	£27,134	£35,916	£26,360	£106,837
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