Flat
SE1
2 beds
2 baths
Whitehouse Apartments 9 Belvedere Road, Southbank, London SE1
London, England · SE1
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£51,801
↗ 12%After 5 Years
Change In Property Value
£123,874
↗ 10%After 5 Years
Return On Investment
42%
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 | £77,484 | £78,646 | £80,612 | £82,628 | £85,107 | £404,477 |
| Total Expenses | £67,237 | £67,627 | £68,079 | £68,541 | £69,042 | £340,526 |
| Profit Before Tax | £10,247 | £11,019 | £12,534 | £14,087 | £16,065 | £63,951 |
| Profit After Tax | £8,300 | £8,926 | £10,152 | £11,410 | £13,012 | £51,801 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £8,312 | £8,938 | £34,153 | £54,251 | £70,021 | £175,675 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change