Flat
SE1
1 bed
1 bath
Westminster Bridge Road, London SE1
London, England · SE1
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£-10,505
↘ -40%After 5 Years
Change In Property Value
£8,774
↗ 10%After 5 Years
Return On Investment
-7%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,576 | £3,630 | £3,720 | £3,813 | £3,928 | £18,667 |
| Total Expenses | £5,730 | £5,781 | £5,833 | £5,887 | £5,941 | £29,172 |
| Profit Before Tax | £-2,154 | £-2,152 | £-2,113 | £-2,073 | £-2,013 | £-10,505 |
| Profit After Tax | £-2,154 | £-2,152 | £-2,113 | £-2,073 | £-2,013 | £-10,505 |
| Change In Property Value | £1 | £1 | £1,700 | £3,035 | £4,038 | £8,774 |
| Net Return | £-2,153 | £-2,151 | £-413 | £961 | £2,025 | £-1,730 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -8% | -8% | -2% | 4% | 8% | -7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change