Flat SE1 0 beds 1 bath

55 Upper Ground, London, Greater London SE1

London, England · SE1

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£38,989

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 10%After 5 Years

Return On Investment

46%

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	£48,420	£49,146	£50,375	£51,634	£53,183	£252,759
Total Expenses	£40,452	£40,660	£40,908	£41,162	£41,442	£204,625
Profit Before Tax	£7,968	£8,487	£9,467	£10,472	£11,741	£48,134
Profit After Tax	£6,454	£6,874	£7,668	£8,482	£9,510	£38,989
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£6,461	£6,882	£22,668	£35,258	£45,141	£116,410
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

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