Flat
SE1
1 bed
1 bath
Southwark Bridge Road, Borough SE1
London, England · SE1
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-11,076
↘ -6%After 5 Years
Change In Property Value
£61,937
↗ 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 | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £28,325 | £28,409 | £28,516 | £28,625 | £28,748 | £142,623 |
| Profit Before Tax | £-3,125 | £-2,831 | £-2,298 | £-1,752 | £-1,069 | £-11,076 |
| Profit After Tax | £-3,125 | £-2,831 | £-2,298 | £-1,752 | £-1,069 | £-11,076 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £-3,119 | £-2,825 | £9,702 | £19,668 | £27,435 | £50,862 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change