Flat
SE1
1 bed
1 bath
Southbank Tower 55 Upper Ground, London SE1
London, England · SE1
View property listing
Initial Investment
£279,000First YearProfit From Rental Income
£-11,318
↘ -4%After 5 Years
Change In Property Value
£85,680
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,860 | £35,383 | £36,267 | £37,174 | £38,289 | £181,974 |
| Total Expenses | £38,416 | £38,515 | £38,646 | £38,780 | £38,935 | £193,292 |
| Profit Before Tax | £-3,556 | £-3,132 | £-2,378 | £-1,606 | £-645 | £-11,318 |
| Profit After Tax | £-3,556 | £-3,132 | £-2,378 | £-1,606 | £-645 | £-11,318 |
| Change In Property Value | £8 | £8 | £16,600 | £29,632 | £39,431 | £85,680 |
| Net Return | £-3,548 | £-3,123 | £14,222 | £28,025 | £38,786 | £74,362 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change