Flat
SE1
0 beds
1 bath
94 Southwark Bridge Road, London SE1
London, England · SE1
View property listing
Initial Investment
£221,250First YearProfit From Rental Income
£-11,116
↘ -5%After 5 Years
Change In Property Value
£68,647
↗ 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 | £27,936 | £28,355 | £29,064 | £29,791 | £30,684 | £145,830 |
| Total Expenses | £31,177 | £31,265 | £31,379 | £31,496 | £31,628 | £156,946 |
| Profit Before Tax | £-3,241 | £-2,910 | £-2,315 | £-1,705 | £-944 | £-11,116 |
| Profit After Tax | £-3,241 | £-2,910 | £-2,315 | £-1,705 | £-944 | £-11,116 |
| Change In Property Value | £7 | £7 | £13,300 | £23,741 | £31,592 | £68,647 |
| Net Return | £-3,235 | £-2,904 | £10,985 | £22,036 | £30,649 | £57,531 |
| 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