Flat
SE1
1 bed
1 bath
Park Plaza County Hall Hotel, 1 Addington Street, London SE1
London, England · SE1
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-489
↘ -1%After 5 Years
Change In Property Value
£38,850
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,976 | £12,156 | £12,338 | £12,646 | £12,963 | £62,079 |
| Total Expenses | £12,367 | £12,435 | £12,495 | £12,567 | £12,642 | £62,507 |
| Profit Before Tax | £-391 | £-280 | £-157 | £79 | £321 | £-428 |
| Profit After Tax | £-391 | £-280 | £-157 | £79 | £260 | £-489 |
| Change In Property Value | £3 | £5,700 | £10,175 | £13,539 | £9,433 | £38,850 |
| Net Return | £-389 | £5,420 | £10,018 | £13,619 | £9,692 | £38,361 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change