Flat
SE1
3 beds
2 baths
The Art House, Malt Street, Bermondsey Place SE1
London, England · SE1
View property listing
Initial Investment
£299,125First YearProfit From Rental Income
£16,732
↗ 6%After 5 Years
Change In Property Value
£120,979
↗ 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 | £37,272 | £37,831 | £38,399 | £39,359 | £40,342 | £193,203 |
| Total Expenses | £34,283 | £34,388 | £34,486 | £34,624 | £34,765 | £172,546 |
| Profit Before Tax | £2,989 | £3,443 | £3,912 | £4,735 | £5,577 | £20,656 |
| Profit After Tax | £2,421 | £2,789 | £3,169 | £3,835 | £4,518 | £16,732 |
| Change In Property Value | £9 | £17,750 | £31,684 | £42,162 | £29,373 | £120,979 |
| Net Return | £2,430 | £20,539 | £34,853 | £45,997 | £33,891 | £137,710 |
| 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