Flat SE1 0 beds 1 bath

The Dumont, Albert Embankment, London SE1

London, England · SE1

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£-10,916

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 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	£19,956	£20,255	£20,762	£21,281	£21,919	£104,173
Total Expenses	£22,841	£22,917	£23,011	£23,107	£23,213	£115,089
Profit Before Tax	£-2,885	£-2,662	£-2,249	£-1,826	£-1,294	£-10,916
Profit After Tax	£-2,885	£-2,662	£-2,249	£-1,826	£-1,294	£-10,916
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£-2,880	£-2,657	£7,251	£15,132	£21,272	£38,118
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