Flat SE1 3 beds 2 baths

251 Southwark Bridge Road, Southwark, London, London SE1

London, England · SE1

Initial Investment

First Year

£406,250First Year

Profit From Rental Income

After 5 Years

£64,813

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£119,745

↗ 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	£74,892	£76,015	£77,916	£79,864	£82,260	£390,946
Total Expenses	£61,502	£61,798	£62,160	£62,530	£62,940	£310,931
Profit Before Tax	£13,390	£14,217	£15,756	£17,334	£19,320	£80,016
Profit After Tax	£10,846	£11,516	£12,762	£14,040	£15,649	£64,813
Change In Property Value	£12	£12	£23,200	£41,413	£55,109	£119,745
Net Return	£10,857	£11,527	£35,963	£55,453	£70,757	£184,558
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	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