Flat SE1 1 bed 1 bath

The Art House, Malt Street, Bermondsey Place SE1

London, England · SE1

Initial Investment

First Year

£173,125First Year

Profit From Rental Income

After 5 Years

£-11,013

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£54,453

↗ 10%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,152	£22,484	£23,046	£23,623	£24,331	£115,636
Total Expenses	£25,144	£25,223	£25,322	£25,424	£25,537	£126,650
Profit Before Tax	£-2,992	£-2,739	£-2,276	£-1,801	£-1,206	£-11,013
Profit After Tax	£-2,992	£-2,739	£-2,276	£-1,801	£-1,206	£-11,013
Change In Property Value	£5	£5	£10,550	£18,832	£25,060	£54,453
Net Return	£-2,986	£-2,733	£8,274	£17,031	£23,854	£43,440
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-2%	5%	10%	14%	25%

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