Flat SE1 1 bed 1 bath

Southwark Bridge Road, Southwark Bridge Road SE1

London, England · SE1

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£2,897

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£54,526

↗ 14%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,308	£17,740	£18,184	£87,084
Total Expenses	£16,550	£16,625	£16,692	£16,777	£16,864	£83,508
Profit Before Tax	£250	£427	£616	£964	£1,320	£3,577
Profit After Tax	£203	£346	£499	£781	£1,069	£2,897
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£207	£8,346	£14,779	£19,783	£14,308	£57,423
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	6%	12%	15%	11%	45%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change