Flat
SE1
1 bed
1 bath
The Art House, Malt Street, Bermondsey Place SE1
London, England · SE1
View property listing
Initial Investment
£173,125First YearProfit From Rental Income
£6,507
↗ 4%After 5 Years
Change In Property Value
£71,906
↗ 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 | £22,152 | £22,484 | £22,822 | £23,392 | £23,977 | £114,827 |
| Total Expenses | £21,188 | £21,271 | £21,345 | £21,444 | £21,545 | £106,794 |
| Profit Before Tax | £964 | £1,214 | £1,476 | £1,948 | £2,431 | £8,033 |
| Profit After Tax | £781 | £983 | £1,196 | £1,578 | £1,969 | £6,507 |
| Change In Property Value | £5 | £10,550 | £18,832 | £25,060 | £17,458 | £71,906 |
| Net Return | £787 | £11,533 | £20,028 | £26,638 | £19,428 | £78,413 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 7% | 12% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change