Flat
SE1
1 bed
1 bath
Southwark Bridge Road, Borough SE1
London, England · SE1
View property listing
Initial Investment
£248,305First YearProfit From Rental Income
£-11,228
↘ -5%After 5 Years
Change In Property Value
£76,627
↗ 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 | £31,176 | £31,644 | £32,435 | £33,246 | £34,243 | £162,743 |
| Total Expenses | £34,568 | £34,661 | £34,783 | £34,908 | £35,051 | £173,971 |
| Profit Before Tax | £-3,392 | £-3,017 | £-2,348 | £-1,663 | £-808 | £-11,228 |
| Profit After Tax | £-3,392 | £-3,017 | £-2,348 | £-1,663 | £-808 | £-11,228 |
| Change In Property Value | £7 | £7 | £14,846 | £26,501 | £35,265 | £76,627 |
| Net Return | £-3,385 | £-3,010 | £12,498 | £24,838 | £34,457 | £65,398 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -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