Flat
SE1
1 bed
1 bath
Albert Embankment, London SE1
London, England · SE1
View property listing
Initial Investment
£237,000First YearProfit From Rental Income
£-11,192
↘ -5%After 5 Years
Change In Property Value
£73,292
↗ 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 | £29,820 | £30,267 | £31,024 | £31,800 | £32,754 | £155,664 |
| Total Expenses | £33,151 | £33,242 | £33,361 | £33,482 | £33,620 | £166,856 |
| Profit Before Tax | £-3,331 | £-2,975 | £-2,337 | £-1,682 | £-867 | £-11,192 |
| Profit After Tax | £-3,331 | £-2,975 | £-2,337 | £-1,682 | £-867 | £-11,192 |
| Change In Property Value | £7 | £7 | £14,200 | £25,348 | £33,730 | £73,292 |
| Net Return | £-3,324 | £-2,968 | £11,864 | £23,665 | £32,864 | £62,101 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change