Flat SE1 1 bed 1 bath

Elim Estate, London Bridge SE1

London, England · SE1

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£19,162

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 10%After 5 Years

Return On Investment

50%

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	£21,948	£22,277	£22,834	£23,405	£24,107	£114,572
Total Expenses	£17,984	£18,070	£18,175	£18,283	£18,402	£90,914
Profit Before Tax	£3,964	£4,207	£4,659	£5,122	£5,705	£23,657
Profit After Tax	£3,211	£3,408	£3,774	£4,149	£4,621	£19,162
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£3,214	£3,411	£10,574	£16,287	£20,774	£54,260
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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