Flat SE1 0 beds 1 bath

Plaza Park County Hall, 1 Addington Street, London SE1

London, England · SE1

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£-10,768

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£34,582

↗ 10%After 5 Years

Return On Investment

23%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,076	£14,287	£14,644	£15,010	£15,461	£73,479
Total Expenses	£16,699	£16,766	£16,845	£16,925	£17,013	£84,247
Profit Before Tax	£-2,623	£-2,479	£-2,200	£-1,915	£-1,552	£-10,768
Profit After Tax	£-2,623	£-2,479	£-2,200	£-1,915	£-1,552	£-10,768
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£-2,619	£-2,475	£4,500	£10,045	£14,363	£23,813
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	-2%	-2%	4%	9%	14%	23%

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