Flat
SE1
1 bed
1 bath
Brigade Court, Southwark Bridge Road, London SE1
London, England · SE1
View property listing
Initial Investment
£238,750First YearProfit From Rental Income
£-11,169
↘ -5%After 5 Years
Change In Property Value
£73,808
↗ 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 | £30,036 | £30,487 | £31,249 | £32,030 | £32,991 | £156,792 |
| Total Expenses | £33,371 | £33,462 | £33,581 | £33,703 | £33,842 | £167,961 |
| Profit Before Tax | £-3,335 | £-2,976 | £-2,333 | £-1,674 | £-851 | £-11,169 |
| Profit After Tax | £-3,335 | £-2,976 | £-2,333 | £-1,674 | £-851 | £-11,169 |
| Change In Property Value | £7 | £7 | £14,300 | £25,526 | £33,968 | £73,808 |
| Net Return | £-3,328 | £-2,969 | £11,968 | £23,852 | £33,116 | £62,640 |
| 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