Flat
SE1
3 beds
2 baths
The Art Mill, Bermondsey Place, Bermondsey SE1
London, England · SE1
View property listing
Initial Investment
£273,750First YearProfit From Rental Income
£-11,274
↘ -4%After 5 Years
Change In Property Value
£84,131
↗ 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 | £34,236 | £34,750 | £35,618 | £36,509 | £37,604 | £178,717 |
| Total Expenses | £37,759 | £37,856 | £37,986 | £38,119 | £38,271 | £189,991 |
| Profit Before Tax | £-3,523 | £-3,107 | £-2,368 | £-1,610 | £-667 | £-11,274 |
| Profit After Tax | £-3,523 | £-3,107 | £-2,368 | £-1,610 | £-667 | £-11,274 |
| Change In Property Value | £8 | £8 | £16,300 | £29,096 | £38,719 | £84,131 |
| Net Return | £-3,515 | £-3,098 | £13,933 | £27,486 | £38,052 | £72,857 |
| 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