Flat
SE1
1 bed
1 bath
The Dumont, 27 Albert Embankment SE1
London, England · SE1
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£12,838
↗ 5%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change