Flat
SE1
2 beds
1 bath
South Bank Tower, Upper Ground, Waterloo, London SE1
London, England · SE1
View property listing
Initial Investment
£396,250First YearProfit From Rental Income
£-11,611
↘ -3%After 5 Years
Change In Property Value
£117,164
↗ 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 | £47,676 | £48,391 | £49,601 | £50,841 | £52,366 | £248,875 |
| Total Expenses | £51,799 | £51,916 | £52,080 | £52,248 | £52,443 | £260,486 |
| Profit Before Tax | £-4,123 | £-3,525 | £-2,479 | £-1,407 | £-77 | £-11,611 |
| Profit After Tax | £-4,123 | £-3,525 | £-2,479 | £-1,407 | £-77 | £-11,611 |
| Change In Property Value | £11 | £11 | £22,700 | £40,520 | £53,921 | £117,164 |
| Net Return | £-4,111 | £-3,514 | £20,221 | £39,113 | £53,844 | £105,553 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| 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