Flat
SE1
0 beds
1 bath
One Blackfriars - Manhattan-Style, Southwark SE1
London, England · SE1
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£-11,286
↘ -4%After 5 Years
Change In Property Value
£82,583
↗ 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 | £33,600 | £34,104 | £34,957 | £35,831 | £36,905 | £175,397 |
| Total Expenses | £37,100 | £37,196 | £37,325 | £37,456 | £37,606 | £186,683 |
| Profit Before Tax | £-3,500 | £-3,092 | £-2,368 | £-1,625 | £-701 | £-11,286 |
| Profit After Tax | £-3,500 | £-3,092 | £-2,368 | £-1,625 | £-701 | £-11,286 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £-3,492 | £-3,084 | £13,632 | £26,935 | £37,305 | £71,296 |
| 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