Flat
SE1
2 beds
1 bath
Bath Terrace, London SE1
London, England · SE1
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£16,720
↗ 14%After 5 Years
Change In Property Value
£38,195
↗ 10%After 5 Years
Return On Investment
47%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,764 | £23,105 | £23,683 | £24,275 | £25,003 | £118,831 |
| Total Expenses | £19,428 | £19,519 | £19,630 | £19,743 | £19,869 | £98,190 |
| Profit Before Tax | £3,336 | £3,586 | £4,053 | £4,532 | £5,134 | £20,641 |
| Profit After Tax | £2,702 | £2,905 | £3,283 | £3,671 | £4,159 | £16,720 |
| Change In Property Value | £4 | £4 | £7,400 | £13,209 | £17,578 | £38,195 |
| Net Return | £2,706 | £2,909 | £10,683 | £16,880 | £21,737 | £54,914 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change