Flat
SE1
1 bed
1 bath
The Art House, Malt Street, Bermondsey Place SE1
London, England · SE1
View property listing
Initial Investment
£173,125First YearProfit From Rental Income
£28,318
↗ 16%After 5 Years
Change In Property Value
£54,453
↗ 10%After 5 Years
Return On Investment
48%
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 | £34,056 | £34,567 | £35,431 | £36,317 | £37,406 | £177,777 |
| Total Expenses | £28,240 | £28,381 | £28,551 | £28,726 | £28,918 | £142,816 |
| Profit Before Tax | £5,816 | £6,186 | £6,880 | £7,591 | £8,488 | £34,961 |
| Profit After Tax | £4,711 | £5,010 | £5,572 | £6,149 | £6,876 | £28,318 |
| Change In Property Value | £5 | £5 | £10,550 | £18,832 | £25,060 | £54,453 |
| Net Return | £4,716 | £5,016 | £16,123 | £24,981 | £31,936 | £82,771 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change