Flat
SE1
3 beds
1 bath
Southwark Bridge Road, Borough SE1
London, England · SE1
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£29,879
↗ 6%After 5 Years
Change In Property Value
£184,024
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £56,700 | £57,550 | £58,414 | £59,874 | £61,371 | £293,909 |
| Total Expenses | £51,106 | £51,241 | £51,369 | £51,556 | £51,749 | £257,021 |
| Profit Before Tax | £5,594 | £6,309 | £7,045 | £8,318 | £9,622 | £36,888 |
| Profit After Tax | £4,531 | £5,110 | £5,707 | £6,737 | £7,794 | £29,879 |
| Change In Property Value | £14 | £27,000 | £48,195 | £64,134 | £44,680 | £184,024 |
| Net Return | £4,544 | £32,111 | £53,902 | £70,872 | £52,474 | £213,903 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 11% | 15% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change