Flat SE1 1 bed 1 bath

Queen Elizabeth Street, London SE1

London, England · SE1

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£-10,937

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£51,098

↗ 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	£20,796	£21,108	£21,636	£22,177	£22,842	£108,558
Total Expenses	£23,719	£23,796	£23,892	£23,990	£24,099	£119,495
Profit Before Tax	£-2,923	£-2,688	£-2,256	£-1,813	£-1,257	£-10,937
Profit After Tax	£-2,923	£-2,688	£-2,256	£-1,813	£-1,257	£-10,937
Change In Property Value	£5	£5	£9,900	£17,672	£23,516	£51,098
Net Return	£-2,918	£-2,683	£7,644	£15,859	£22,259	£40,161
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