Flat
SE1
3 beds
2 baths
The Art Mill, Bermondsey Place, Bermondsey SE1
London, England · SE1
View property listing
Initial Investment
£273,750First YearProfit From Rental Income
£14,707
↗ 5%After 5 Years
Change In Property Value
£111,096
↗ 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 | £34,236 | £34,750 | £35,271 | £36,153 | £37,056 | £177,465 |
| Total Expenses | £31,646 | £31,748 | £31,841 | £31,971 | £32,104 | £159,309 |
| Profit Before Tax | £2,590 | £3,002 | £3,430 | £4,182 | £4,953 | £18,156 |
| Profit After Tax | £2,098 | £2,432 | £2,778 | £3,387 | £4,012 | £14,707 |
| Change In Property Value | £8 | £16,300 | £29,096 | £38,718 | £26,974 | £111,096 |
| Net Return | £2,106 | £18,732 | £31,874 | £42,105 | £30,985 | £125,803 |
| 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