Flat SE1 1 bed 1 bath

The Circle, Queen Elizabeth Street SE1

London, England · SE1

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-10,863

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

24%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,856	£18,124	£18,577	£19,041	£19,613	£93,211
Total Expenses	£20,647	£20,720	£20,809	£20,899	£20,999	£104,074
Profit Before Tax	£-2,791	£-2,596	£-2,232	£-1,857	£-1,386	£-10,863
Profit After Tax	£-2,791	£-2,596	£-2,232	£-1,857	£-1,386	£-10,863
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£-2,787	£-2,592	£6,269	£13,315	£18,805	£33,009
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	5%	10%	14%	24%

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