Flat SE1 1 bed 1 bath

South Bank Tower, South Bank, London SE1

London, England · SE1

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£-11,285

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£85,164

↗ 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	£34,656	£35,176	£36,055	£36,957	£38,065	£180,909
Total Expenses	£38,197	£38,295	£38,426	£38,560	£38,714	£192,194
Profit Before Tax	£-3,541	£-3,120	£-2,371	£-1,604	£-649	£-11,285
Profit After Tax	£-3,541	£-3,120	£-2,371	£-1,604	£-649	£-11,285
Change In Property Value	£8	£8	£16,500	£29,453	£39,194	£85,164
Net Return	£-3,533	£-3,111	£14,129	£27,849	£38,545	£73,879
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