Flat
SE1
0 beds
0 baths
Park Plaza Westminster Bridge, Westminster Bridge Road, London SE1
London, England · SE1
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£-10,791
↘ -10%After 5 Years
Change In Property Value
£34,065
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,860 | £14,068 | £14,420 | £14,780 | £15,223 | £72,351 |
| Total Expenses | £16,479 | £16,546 | £16,624 | £16,704 | £16,791 | £83,142 |
| Profit Before Tax | £-2,619 | £-2,478 | £-2,204 | £-1,924 | £-1,567 | £-10,791 |
| Profit After Tax | £-2,619 | £-2,478 | £-2,204 | £-1,924 | £-1,567 | £-10,791 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £-2,615 | £-2,474 | £4,396 | £9,858 | £14,110 | £23,274 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -3% | -2% | 4% | 9% | 14% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change