Flat
SE1
0 beds
1 bath
One Blackfriars - Manhattan-Style, Southwark SE1
London, England · SE1
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£14,258
↗ 5%After 5 Years
Change In Property Value
£109,051
↗ 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 | £33,600 | £34,104 | £34,616 | £35,481 | £36,368 | £174,168 |
| Total Expenses | £31,100 | £31,200 | £31,293 | £31,421 | £31,552 | £156,566 |
| Profit Before Tax | £2,500 | £2,904 | £3,323 | £4,060 | £4,816 | £17,602 |
| Profit After Tax | £2,025 | £2,352 | £2,692 | £3,289 | £3,901 | £14,258 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £2,033 | £18,352 | £31,252 | £41,294 | £30,378 | £123,309 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change