Flat
SE1
2 beds
1 bath
The Art House, Bermondsey Place, Bermondsey SE1
London, England · SE1
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£-11,107
↘ -5%After 5 Years
Change In Property Value
£65,034
↗ 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 | £26,460 | £26,857 | £27,528 | £28,217 | £29,063 | £138,125 |
| Total Expenses | £29,641 | £29,727 | £29,837 | £29,950 | £30,077 | £149,232 |
| Profit Before Tax | £-3,181 | £-2,870 | £-2,309 | £-1,733 | £-1,014 | £-11,107 |
| Profit After Tax | £-3,181 | £-2,870 | £-2,309 | £-1,733 | £-1,014 | £-11,107 |
| Change In Property Value | £6 | £6 | £12,600 | £22,491 | £29,930 | £65,034 |
| Net Return | £-3,175 | £-2,864 | £10,292 | £20,758 | £28,916 | £53,927 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -2% | -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