Flat SE1 3 beds 2 baths

Bermondsey Place, Art House SE1

London, England · SE1

Initial Investment

First Year

£282,500First Year

Profit From Rental Income

After 5 Years

£-11,329

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£86,712

↗ 10%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,280	£35,809	£36,704	£37,622	£38,751	£184,166
Total Expenses	£38,855	£38,954	£39,086	£39,222	£39,378	£195,495
Profit Before Tax	£-3,575	£-3,145	£-2,382	£-1,600	£-627	£-11,329
Profit After Tax	£-3,575	£-3,145	£-2,382	£-1,600	£-627	£-11,329
Change In Property Value	£8	£8	£16,800	£29,989	£39,906	£86,712
Net Return	£-3,567	£-3,136	£14,418	£28,389	£39,279	£75,383
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	10%	14%	27%

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