Flat SE1 1 bed 1 bath

Brigade Court, Southwark Bridge Road, London SE1

London, England · SE1

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£-11,148

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£71,744

↗ 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	£29,196	£29,634	£30,375	£31,134	£32,068	£152,407
Total Expenses	£32,494	£32,584	£32,701	£32,820	£32,956	£163,555
Profit Before Tax	£-3,298	£-2,950	£-2,326	£-1,686	£-888	£-11,148
Profit After Tax	£-3,298	£-2,950	£-2,326	£-1,686	£-888	£-11,148
Change In Property Value	£7	£7	£13,900	£24,812	£33,018	£71,744
Net Return	£-3,291	£-2,943	£11,575	£23,126	£32,129	£60,596
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-1%	-1%	5%	10%	14%	26%

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