Flat
SE1
2 beds
2 baths
Webber Street, London Bridge SE1
London, England · SE1
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£28,455
↗ 15%After 5 Years
Change In Property Value
£59,356
↗ 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 | £37,128 | £37,685 | £38,627 | £39,593 | £40,781 | £193,813 |
| Total Expenses | £31,359 | £31,526 | £31,724 | £31,926 | £32,148 | £158,683 |
| Profit Before Tax | £5,769 | £6,159 | £6,903 | £7,666 | £8,632 | £35,130 |
| Profit After Tax | £4,673 | £4,989 | £5,592 | £6,210 | £6,992 | £28,455 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £4,679 | £4,995 | £17,092 | £26,738 | £34,309 | £87,812 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change