Flat
SE1
2 beds
2 baths
The Dumont, 27 Albert Embankment, Vauxhall, London SE1
London, England · SE1
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£-11,443
↘ -3%After 5 Years
Change In Property Value
£100,648
↗ 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 | £40,956 | £41,570 | £42,610 | £43,675 | £44,985 | £213,796 |
| Total Expenses | £44,779 | £44,886 | £45,033 | £45,183 | £45,357 | £225,238 |
| Profit Before Tax | £-3,823 | £-3,316 | £-2,423 | £-1,509 | £-372 | £-11,443 |
| Profit After Tax | £-3,823 | £-3,316 | £-2,423 | £-1,509 | £-372 | £-11,443 |
| Change In Property Value | £10 | £10 | £19,500 | £34,808 | £46,320 | £100,648 |
| Net Return | £-3,813 | £-3,306 | £17,077 | £33,300 | £45,948 | £89,205 |
| 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