Flat SE1 2 beds 1 bath

Tooley Street, London Bridge, London SE1

London, England · SE1

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-10,970

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,000	£21,315	£21,848	£22,394	£23,066	£109,623
Total Expenses	£23,938	£24,015	£24,111	£24,210	£24,320	£120,593
Profit Before Tax	£-2,938	£-2,700	£-2,263	£-1,816	£-1,254	£-10,970
Profit After Tax	£-2,938	£-2,700	£-2,263	£-1,816	£-1,254	£-10,970
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£-2,933	£-2,695	£7,737	£16,035	£22,500	£40,644
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	5%	10%	14%	25%

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