Flat SE1 2 beds 2 baths

260 Blackfriars Road, Blackfriars, London SE1

London, England · SE1

Initial Investment

First Year

£478,250First Year

Profit From Rental Income

After 5 Years

£75,225

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£138,326

↗ 10%After 5 Years

Return On Investment

45%

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	£86,520	£87,818	£90,013	£92,264	£95,031	£451,646
Total Expenses	£70,969	£71,309	£71,725	£72,151	£72,623	£358,776
Profit Before Tax	£15,552	£16,509	£18,288	£20,113	£22,409	£92,870
Profit After Tax	£12,597	£13,372	£14,814	£16,291	£18,151	£75,225
Change In Property Value	£13	£13	£26,801	£47,839	£63,660	£138,326
Net Return	£12,610	£13,386	£41,614	£64,130	£81,811	£213,551
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	13%	17%	45%

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