Flat
SE1
1 bed
1 bath
Southbank Tower, 55 Upper Ground, London SE1
London, England · SE1
View property listing
Initial Investment
£279,000First YearProfit From Rental Income
£15,110
↗ 5%After 5 Years
Change In Property Value
£113,141
↗ 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 | £34,860 | £35,383 | £35,914 | £36,811 | £37,732 | £180,700 |
| Total Expenses | £32,191 | £32,294 | £32,388 | £32,519 | £32,654 | £162,046 |
| Profit Before Tax | £2,669 | £3,089 | £3,526 | £4,292 | £5,078 | £18,654 |
| Profit After Tax | £2,162 | £2,502 | £2,856 | £3,477 | £4,113 | £15,110 |
| Change In Property Value | £8 | £16,600 | £29,631 | £39,431 | £27,470 | £113,141 |
| Net Return | £2,170 | £19,103 | £32,487 | £42,908 | £31,583 | £128,251 |
| 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