Flat
SE1
0 beds
1 bath
94 Southwark Bridge Road, London SE1
London, England · SE1
View property listing
Initial Investment
£221,250First YearProfit From Rental Income
£36,261
↗ 16%After 5 Years
Change In Property Value
£68,647
↗ 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 | £42,936 | £43,580 | £44,670 | £45,786 | £47,160 | £224,132 |
| Total Expenses | £35,471 | £35,646 | £35,858 | £36,075 | £36,315 | £179,365 |
| Profit Before Tax | £7,465 | £7,934 | £8,811 | £9,711 | £10,845 | £44,767 |
| Profit After Tax | £6,046 | £6,426 | £7,137 | £7,866 | £8,785 | £36,261 |
| Change In Property Value | £7 | £7 | £13,300 | £23,741 | £31,592 | £68,647 |
| Net Return | £6,053 | £6,433 | £20,438 | £31,607 | £40,377 | £104,908 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 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