Flat SE1 2 beds 2 baths

Bermondsey Place, Art House SE1

London, England · SE1

Initial Investment

First Year

£226,500First Year

Profit From Rental Income

After 5 Years

£-11,160

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£70,195

↗ 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	£28,560	£28,988	£29,713	£30,456	£31,370	£149,087
Total Expenses	£31,835	£31,924	£32,039	£32,157	£32,291	£160,247
Profit Before Tax	£-3,275	£-2,935	£-2,326	£-1,701	£-922	£-11,160
Profit After Tax	£-3,275	£-2,935	£-2,326	£-1,701	£-922	£-11,160
Change In Property Value	£7	£7	£13,600	£24,276	£32,305	£70,195
Net Return	£-3,268	£-2,929	£11,274	£22,575	£31,383	£59,036
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-1%	-1%	5%	10%	14%	26%

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