Flat SE1 1 bed 1 bath

Tower One The Corniche, 24 Albert Embankment, Vauxhall, London SE1

London, England · SE1

Initial Investment

First Year

£210,750First Year

Profit From Rental Income

After 5 Years

£35,685

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£65,550

↗ 10%After 5 Years

Return On Investment

48%

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	£41,340	£41,960	£43,009	£44,084	£45,407	£215,800
Total Expenses	£33,962	£34,130	£34,335	£34,544	£34,775	£171,745
Profit Before Tax	£7,378	£7,830	£8,674	£9,540	£10,632	£44,055
Profit After Tax	£5,976	£6,342	£7,026	£7,728	£8,612	£35,685
Change In Property Value	£6	£6	£12,700	£22,670	£30,167	£65,550
Net Return	£5,983	£6,349	£19,727	£30,398	£38,779	£101,235
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change