Flat SE1 0 beds 1 bath

Chaucer Drive, Bermondsey SE1

London, England · SE1

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£8,980

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 10%After 5 Years

Return On Investment

49%

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	£12,912	£13,106	£13,433	£13,769	£14,182	£67,402
Total Expenses	£11,122	£11,185	£11,259	£11,334	£11,416	£56,315
Profit Before Tax	£1,790	£1,921	£2,175	£2,435	£2,767	£11,087
Profit After Tax	£1,450	£1,556	£1,761	£1,973	£2,241	£8,980
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£1,452	£1,558	£5,762	£9,113	£11,742	£29,626
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	49%

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