Flat SE1 3 beds 2 baths

The Art House, Malt Street, Bermondsey Place SE1

London, England · SE1

Initial Investment

First Year

£299,125First Year

Profit From Rental Income

After 5 Years

£49,097

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£91,615

↗ 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	£57,300	£58,159	£59,613	£61,104	£62,937	£299,114
Total Expenses	£47,172	£47,401	£47,680	£47,966	£48,282	£238,500
Profit Before Tax	£10,128	£10,759	£11,933	£13,138	£14,655	£60,614
Profit After Tax	£8,204	£8,715	£9,666	£10,642	£11,871	£49,097
Change In Property Value	£9	£9	£17,750	£31,684	£42,163	£91,615
Net Return	£8,213	£8,723	£27,416	£42,326	£54,033	£140,712
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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