Flat SE1 3 beds 2 baths

The Art Mill, Bermondsey Place, Bermondsey SE1

London, England · SE1

Initial Investment

First Year

£273,750First Year

Profit From Rental Income

After 5 Years

£44,916

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£84,131

↗ 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	£52,620	£53,409	£54,745	£56,113	£57,797	£274,684
Total Expenses	£43,359	£43,571	£43,828	£44,091	£44,382	£219,231
Profit Before Tax	£9,261	£9,839	£10,917	£12,022	£13,414	£55,452
Profit After Tax	£7,501	£7,969	£8,842	£9,738	£10,865	£44,916
Change In Property Value	£8	£8	£16,300	£29,096	£38,719	£84,131
Net Return	£7,509	£7,978	£25,143	£38,834	£49,584	£129,048
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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