Flat SE1 2 beds 2 baths

Whitehouse Apartments, 9 Belvedere Road, London SE1

London, England · SE1

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£-11,232

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£80,002

↗ 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	£32,556	£33,044	£33,870	£34,717	£35,759	£169,947
Total Expenses	£36,004	£36,099	£36,224	£36,353	£36,499	£181,179
Profit Before Tax	£-3,448	£-3,054	£-2,354	£-1,635	£-741	£-11,232
Profit After Tax	£-3,448	£-3,054	£-2,354	£-1,635	£-741	£-11,232
Change In Property Value	£8	£8	£15,500	£27,668	£36,818	£80,002
Net Return	£-3,440	£-3,046	£13,147	£26,033	£36,078	£68,770
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	10%	14%	26%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change