Flat SE1 1 bed 1 bath

Tudor House, Duchess Walk, London SE1

London, England · SE1

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£-11,181

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

26%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,400	£29,841	£30,587	£31,352	£32,292	£153,472
Total Expenses	£32,713	£32,803	£32,920	£33,041	£33,177	£164,653
Profit Before Tax	£-3,313	£-2,962	£-2,333	£-1,689	£-885	£-11,181
Profit After Tax	£-3,313	£-2,962	£-2,333	£-1,689	£-885	£-11,181
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£-3,306	£-2,955	£11,667	£23,302	£32,370	£61,079
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-1%	-1%	5%	10%	14%	26%

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