Flat
SE1
3 beds
2 baths
Southwark Bridge Road, Borough SE1
London, England · SE1
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£-11,603
↘ -3%After 5 Years
Change In Property Value
£113,551
↗ 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 | £46,200 | £46,893 | £48,065 | £49,267 | £50,745 | £241,170 |
| Total Expenses | £50,263 | £50,378 | £50,538 | £50,702 | £50,892 | £252,773 |
| Profit Before Tax | £-4,063 | £-3,485 | £-2,473 | £-1,435 | £-148 | £-11,603 |
| Profit After Tax | £-4,063 | £-3,485 | £-2,473 | £-1,435 | £-148 | £-11,603 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £-4,052 | £-3,474 | £19,528 | £37,836 | £52,111 | £101,949 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change