Flat SE1 0 beds 1 bath

Plaza Park County Hall, 1 Addington Street, London SE1

London, England · SE1

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£-10,823

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£37,162

↗ 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	£15,120	£15,347	£15,730	£16,124	£16,607	£78,928
Total Expenses	£17,795	£17,864	£17,945	£18,028	£18,119	£89,751
Profit Before Tax	£-2,675	£-2,517	£-2,215	£-1,904	£-1,512	£-10,823
Profit After Tax	£-2,675	£-2,517	£-2,215	£-1,904	£-1,512	£-10,823
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£-2,671	£-2,513	£4,986	£10,948	£15,591	£26,340
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	-2%	4%	10%	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