Flat
SE1
2 beds
1 bath
Southbank Tower 55 Upper Ground, London SE1
London, England · SE1
View property listing
Initial Investment
£397,850First YearProfit From Rental Income
£-11,615
↘ -3%After 5 Years
Change In Property Value
£117,577
↗ 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 | £47,844 | £48,562 | £49,776 | £51,020 | £52,551 | £249,752 |
| Total Expenses | £51,974 | £52,092 | £52,256 | £52,425 | £52,620 | £261,368 |
| Profit Before Tax | £-4,130 | £-3,530 | £-2,481 | £-1,405 | £-70 | £-11,615 |
| Profit After Tax | £-4,130 | £-3,530 | £-2,481 | £-1,405 | £-70 | £-11,615 |
| Change In Property Value | £11 | £11 | £22,780 | £40,663 | £54,111 | £117,577 |
| Net Return | £-4,119 | £-3,519 | £20,300 | £39,259 | £54,041 | £105,962 |
| 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