Flat SE1 2 beds 2 baths

The Strata, London SE1

London, England · SE1

Initial Investment

First Year

£212,500First Year

Profit From Rental Income

After 5 Years

£27,129

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£66,066

↗ 10%After 5 Years

Return On Investment

44%

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	£41,328	£41,948	£42,997	£44,072	£45,394	£215,738
Total Expenses	£35,981	£36,191	£36,435	£36,684	£36,954	£182,245
Profit Before Tax	£5,347	£5,757	£6,562	£7,388	£8,440	£33,493
Profit After Tax	£4,331	£4,663	£5,315	£5,984	£6,836	£27,129
Change In Property Value	£6	£6	£12,800	£22,848	£30,405	£66,066
Net Return	£4,338	£4,669	£18,115	£28,832	£37,241	£93,196
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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