Flat SE1 4 beds 1 bath

St Johns Estate, Tower Bridge SE1

London, England · SE1

Initial Investment

First Year

£159,650First Year

Profit From Rental Income

After 5 Years

£-10,930

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£50,479

↗ 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	£20,544	£20,852	£21,373	£21,908	£22,565	£107,242
Total Expenses	£23,455	£23,532	£23,627	£23,725	£23,833	£118,173
Profit Before Tax	£-2,911	£-2,680	£-2,254	£-1,817	£-1,268	£-10,930
Profit After Tax	£-2,911	£-2,680	£-2,254	£-1,817	£-1,268	£-10,930
Change In Property Value	£5	£5	£9,780	£17,458	£23,231	£50,479
Net Return	£-2,907	£-2,675	£7,526	£15,641	£21,963	£39,548
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	5%	10%	14%	25%

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