Flat SE1 2 beds 2 baths

260 Blackfriars Road, Blackfriars, London SE1

London, England · SE1

Initial Investment

First Year

£478,250First Year

Profit From Rental Income

After 5 Years

£-11,855

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£138,326

↗ 10%After 5 Years

Return On Investment

26%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£56,280	£57,124	£58,552	£60,016	£61,817	£293,789
Total Expenses	£60,793	£60,923	£61,109	£61,299	£61,522	£305,645
Profit Before Tax	£-4,513	£-3,799	£-2,556	£-1,283	£295	£-11,855
Profit After Tax	£-4,513	£-3,799	£-2,556	£-1,283	£295	£-11,855
Change In Property Value	£13	£13	£26,801	£47,839	£63,660	£138,326
Net Return	£-4,499	£-3,785	£24,244	£46,556	£63,955	£126,471
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	5%	10%	13%	26%

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