Flat SE5 1 bed 1 bath

Southampton Way, Southwark, London, Greater London SE5

London, England · SE5

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£8,563

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£49,073

↗ 14%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,920	£17,174	£17,431	£17,867	£18,314	£87,706
Total Expenses	£15,275	£15,350	£15,417	£15,503	£15,590	£77,135
Profit Before Tax	£1,645	£1,823	£2,014	£2,365	£2,724	£10,571
Profit After Tax	£1,332	£1,477	£1,632	£1,915	£2,206	£8,563
Change In Property Value	£4	£7,200	£12,852	£17,103	£11,915	£49,073
Net Return	£1,336	£8,677	£14,484	£19,018	£14,121	£57,636
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	8%	13%	17%	12%	50%

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