Flat
SE1
3 beds
2 baths
251 Southwark Bridge Road, Southwark, London, London SE1
London, England · SE1
View property listing
Initial Investment
£418,250First YearProfit From Rental Income
£-11,697
↘ -3%After 5 Years
Change In Property Value
£122,842
↗ 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 | £49,980 | £50,730 | £51,998 | £53,298 | £54,897 | £260,902 |
| Total Expenses | £54,211 | £54,332 | £54,502 | £54,676 | £54,878 | £272,600 |
| Profit Before Tax | £-4,231 | £-3,603 | £-2,504 | £-1,378 | £18 | £-11,697 |
| Profit After Tax | £-4,231 | £-3,603 | £-2,504 | £-1,378 | £18 | £-11,697 |
| Change In Property Value | £12 | £12 | £23,800 | £42,484 | £56,534 | £122,842 |
| Net Return | £-4,219 | £-3,591 | £21,296 | £41,106 | £56,552 | £111,145 |
| 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