Flat
SE1
1 bed
1 bath
Westminster Bridge Road, London SE1
London, England · SE1
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£-10,802
↘ -10%After 5 Years
Change In Property Value
£35,098
↗ 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 | £14,280 | £14,494 | £14,857 | £15,228 | £15,685 | £74,544 |
| Total Expenses | £16,918 | £16,985 | £17,064 | £17,145 | £17,233 | £85,345 |
| Profit Before Tax | £-2,638 | £-2,491 | £-2,208 | £-1,917 | £-1,549 | £-10,802 |
| Profit After Tax | £-2,638 | £-2,491 | £-2,208 | £-1,917 | £-1,549 | £-10,802 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £-2,634 | £-2,487 | £4,593 | £10,221 | £14,604 | £24,296 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change