Flat
SE1
3 beds
1 bath
Bath Terrace, London SE1
London, England · SE1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£21,077
↗ 15%After 5 Years
Change In Property Value
£43,872
↗ 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 | £26,148 | £26,540 | £27,204 | £27,884 | £28,720 | £136,496 |
| Total Expenses | £21,874 | £21,968 | £22,086 | £22,206 | £22,341 | £110,475 |
| Profit Before Tax | £4,274 | £4,572 | £5,118 | £5,677 | £6,379 | £26,021 |
| Profit After Tax | £3,462 | £3,703 | £4,145 | £4,599 | £5,167 | £21,077 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £3,466 | £3,708 | £12,646 | £19,771 | £25,358 | £64,949 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| 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