Flat
SE1
3 beds
2 baths
The Art House, Malt Street, Bermondsey Place SE1
London, England · SE1
View property listing
Initial Investment
£299,125First YearProfit From Rental Income
£-11,393
↘ -4%After 5 Years
Change In Property Value
£91,615
↗ 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 | £37,272 | £37,831 | £38,777 | £39,746 | £40,939 | £194,565 |
| Total Expenses | £40,939 | £41,041 | £41,178 | £41,319 | £41,481 | £205,958 |
| Profit Before Tax | £-3,667 | £-3,210 | £-2,401 | £-1,573 | £-542 | £-11,393 |
| Profit After Tax | £-3,667 | £-3,210 | £-2,401 | £-1,573 | £-542 | £-11,393 |
| Change In Property Value | £9 | £9 | £17,750 | £31,684 | £42,163 | £91,615 |
| Net Return | £-3,658 | £-3,201 | £15,349 | £30,112 | £41,621 | £80,223 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| 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