Flat
SE1
1 bed
1 bath
The Art House, Malt Street, Bermondsey Place SE1
London, England · SE1
View property listing
Initial Investment
£178,375First YearProfit From Rental Income
£29,197
↗ 16%After 5 Years
Change In Property Value
£56,001
↗ 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 | £35,028 | £35,553 | £36,442 | £37,353 | £38,474 | £182,851 |
| Total Expenses | £29,029 | £29,174 | £29,349 | £29,528 | £29,725 | £146,806 |
| Profit Before Tax | £5,999 | £6,379 | £7,093 | £7,825 | £8,749 | £36,045 |
| Profit After Tax | £4,859 | £5,167 | £5,746 | £6,339 | £7,086 | £29,197 |
| Change In Property Value | £5 | £5 | £10,850 | £19,368 | £25,773 | £56,001 |
| Net Return | £4,864 | £5,173 | £16,596 | £25,706 | £32,859 | £85,198 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change