Flat
SE1
1 bed
1 bath
The Art House, Malt Street, Bermondsey Place SE1
London, England · SE1
View property listing
Initial Investment
£178,375First YearProfit From Rental Income
£-11,001
↘ -6%After 5 Years
Change In Property Value
£56,001
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,788 | £23,130 | £23,708 | £24,301 | £25,030 | £118,956 |
| Total Expenses | £25,802 | £25,883 | £25,983 | £26,087 | £26,202 | £129,957 |
| Profit Before Tax | £-3,014 | £-2,753 | £-2,275 | £-1,786 | £-1,172 | £-11,001 |
| Profit After Tax | £-3,014 | £-2,753 | £-2,275 | £-1,786 | £-1,172 | £-11,001 |
| Change In Property Value | £5 | £5 | £10,850 | £19,368 | £25,773 | £56,001 |
| Net Return | £-3,009 | £-2,747 | £8,575 | £17,582 | £24,600 | £45,001 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change