Flat SE1 3 beds 1 bath

Southwark Bridge Road, Borough SE1

London, England · SE1

Initial Investment

First Year

£482,250First Year

Profit From Rental Income

After 5 Years

£-11,866

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£139,359

↗ 10%After 5 Years

Return On Investment

26%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£56,700	£57,550	£58,989	£60,464	£62,278	£295,982
Total Expenses	£61,231	£61,362	£61,549	£61,740	£61,965	£307,848
Profit Before Tax	£-4,531	£-3,812	£-2,560	£-1,276	£313	£-11,866
Profit After Tax	£-4,531	£-3,812	£-2,560	£-1,276	£313	£-11,866
Change In Property Value	£14	£14	£27,001	£48,196	£64,135	£139,359
Net Return	£-4,518	£-3,798	£24,441	£46,919	£64,448	£127,493
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	5%	10%	13%	26%

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