Flat
SE1
2 beds
2 baths
Whitehouse Apartments 9 Belvedere Road, Southbank, London SE1
London, England · SE1
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£-11,708
↘ -3%After 5 Years
Change In Property Value
£123,874
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £50,400 | £51,156 | £52,435 | £53,746 | £55,358 | £263,095 |
| Total Expenses | £54,650 | £54,772 | £54,942 | £55,117 | £55,321 | £274,803 |
| Profit Before Tax | £-4,250 | £-3,616 | £-2,508 | £-1,372 | £37 | £-11,708 |
| Profit After Tax | £-4,250 | £-3,616 | £-2,508 | £-1,372 | £37 | £-11,708 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £-4,238 | £-3,604 | £21,493 | £41,469 | £57,046 | £112,166 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change