Flat
SE1
1 bed
1 bath
Brigade Court, Southwark Bridge Road, London SE1
London, England · SE1
View property listing
Initial Investment
£238,750First YearProfit From Rental Income
£39,149
↗ 16%After 5 Years
Change In Property Value
£73,808
↗ 10%After 5 Years
Return On Investment
47%
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 | £46,164 | £46,856 | £48,028 | £49,229 | £50,705 | £240,982 |
| Total Expenses | £38,100 | £38,287 | £38,514 | £38,746 | £39,003 | £192,650 |
| Profit Before Tax | £8,064 | £8,570 | £9,514 | £10,482 | £11,702 | £48,332 |
| Profit After Tax | £6,532 | £6,941 | £7,706 | £8,491 | £9,479 | £39,149 |
| Change In Property Value | £7 | £7 | £14,300 | £25,526 | £33,968 | £73,808 |
| Net Return | £6,539 | £6,948 | £22,007 | £34,017 | £43,447 | £112,957 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change