Flat
SE1
3 beds
2 baths
Southwark Bridge Road, Borough SE1
London, England · SE1
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£-11,497
↘ -3%After 5 Years
Change In Property Value
£103,229
↗ 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 | £42,000 | £42,630 | £43,696 | £44,788 | £46,132 | £219,246 |
| Total Expenses | £45,875 | £45,984 | £46,134 | £46,287 | £46,464 | £230,743 |
| Profit Before Tax | £-3,875 | £-3,354 | £-2,438 | £-1,499 | £-332 | £-11,497 |
| Profit After Tax | £-3,875 | £-3,354 | £-2,438 | £-1,499 | £-332 | £-11,497 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £-3,865 | £-3,344 | £17,563 | £34,202 | £47,176 | £91,731 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| 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