Flat
SE1
1 bed
1 bath
251 Southwark Bridge Road, London SE1
London, England · SE1
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£-11,021
↘ -6%After 5 Years
Change In Property Value
£59,356
↗ 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 | £24,156 | £24,518 | £25,131 | £25,760 | £26,532 | £126,098 |
| Total Expenses | £27,229 | £27,311 | £27,415 | £27,522 | £27,642 | £137,119 |
| Profit Before Tax | £-3,073 | £-2,793 | £-2,284 | £-1,762 | £-1,109 | £-11,021 |
| Profit After Tax | £-3,073 | £-2,793 | £-2,284 | £-1,762 | £-1,109 | £-11,021 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £-3,067 | £-2,787 | £9,216 | £18,766 | £26,207 | £48,335 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change