Flat SE1 1 bed 2 baths

9 Belvedere Road, London SE1

London, England · SE1

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£7,890

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£78,381

↗ 14%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,156	£24,518	£24,886	£25,508	£26,146	£125,215
Total Expenses	£22,916	£23,002	£23,080	£23,184	£23,291	£115,474
Profit Before Tax	£1,240	£1,516	£1,806	£2,324	£2,855	£9,741
Profit After Tax	£1,004	£1,228	£1,463	£1,882	£2,313	£7,890
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£1,010	£12,728	£21,990	£29,199	£21,343	£86,271
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	12%	15%	11%	45%

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