Flat SE1 0 beds 1 bath

55 Upper Ground, London, Greater London SE1

London, England · SE1

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£12,838

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£102,236

↗ 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	£31,500	£31,972	£32,452	£33,263	£34,095	£163,283
Total Expenses	£29,281	£29,379	£29,467	£29,590	£29,716	£147,434
Profit Before Tax	£2,219	£2,594	£2,985	£3,673	£4,379	£15,849
Profit After Tax	£1,797	£2,101	£2,418	£2,975	£3,547	£12,838
Change In Property Value	£8	£15,000	£26,775	£35,630	£24,822	£102,236
Net Return	£1,805	£17,101	£29,193	£38,605	£28,369	£115,073
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