Flat
SE1
1 bed
1 bath
251 Southwark Bridge Road, Elephant And Castle, London SE1
London, England · SE1
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-11,074
↘ -5%After 5 Years
Change In Property Value
£64,518
↗ 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 | £26,256 | £26,650 | £27,316 | £27,999 | £28,839 | £137,060 |
| Total Expenses | £29,422 | £29,508 | £29,617 | £29,730 | £29,856 | £148,134 |
| Profit Before Tax | £-3,166 | £-2,858 | £-2,301 | £-1,731 | £-1,017 | £-11,074 |
| Profit After Tax | £-3,166 | £-2,858 | £-2,301 | £-1,731 | £-1,017 | £-11,074 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £-3,160 | £-2,852 | £10,199 | £20,582 | £28,675 | £53,444 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -2% | -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