Flat SE1 2 beds 1 bath

Bath Terrace, London SE1

London, England · SE1

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£-10,833

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£38,195

↗ 10%After 5 Years

Return On Investment

23%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,540	£15,773	£16,167	£16,572	£17,069	£81,121
Total Expenses	£18,234	£18,303	£18,385	£18,470	£18,562	£91,954
Profit Before Tax	£-2,694	£-2,530	£-2,218	£-1,898	£-1,493	£-10,833
Profit After Tax	£-2,694	£-2,530	£-2,218	£-1,898	£-1,493	£-10,833
Change In Property Value	£4	£4	£7,400	£13,209	£17,578	£38,195
Net Return	£-2,690	£-2,526	£5,182	£11,311	£16,084	£27,361
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	-2%	4%	10%	14%	23%

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