Flat SE1 1 bed 1 bath

Park Street, London SE1

London, England · SE1

Initial Investment

First Year

£168,400First Year

Profit From Rental Income

After 5 Years

£27,567

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£53,059

↗ 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	£33,192	£33,690	£34,532	£35,395	£36,457	£173,267
Total Expenses	£27,531	£27,669	£27,835	£28,005	£28,193	£139,233
Profit Before Tax	£5,661	£6,021	£6,697	£7,390	£8,265	£34,034
Profit After Tax	£4,585	£4,877	£5,425	£5,986	£6,694	£27,567
Change In Property Value	£5	£5	£10,280	£18,350	£24,419	£53,059
Net Return	£4,590	£4,882	£15,705	£24,336	£31,113	£80,627
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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