Flat
SE1
3 beds
2 baths
Southwark Bridge Road, Borough SE1
London, England · SE1
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£19,938
↗ 6%After 5 Years
Change In Property Value
£136,314
↗ 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 | £42,000 | £42,630 | £43,269 | £44,351 | £45,460 | £217,711 |
| Total Expenses | £38,375 | £38,488 | £38,593 | £38,743 | £38,896 | £193,095 |
| Profit Before Tax | £3,625 | £4,142 | £4,677 | £5,608 | £6,563 | £24,615 |
| Profit After Tax | £2,936 | £3,355 | £3,788 | £4,543 | £5,316 | £19,938 |
| Change In Property Value | £10 | £20,000 | £35,700 | £47,507 | £33,097 | £136,314 |
| Net Return | £2,946 | £23,355 | £39,488 | £52,050 | £38,413 | £156,252 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| 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