Flat SE1 2 beds 2 baths

Palace View, Lambeth SE1

London, England · SE1

Initial Investment

First Year

£381,450First Year

Profit From Rental Income

After 5 Years

£61,265

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£113,345

↗ 10%After 5 Years

Return On Investment

46%

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	£70,896	£71,959	£73,758	£75,602	£77,870	£370,087
Total Expenses	£58,242	£58,523	£58,866	£59,216	£59,605	£294,451
Profit Before Tax	£12,654	£13,437	£14,893	£16,386	£18,265	£75,635
Profit After Tax	£10,250	£10,884	£12,063	£13,273	£14,795	£61,265
Change In Property Value	£11	£11	£21,960	£39,199	£52,163	£113,345
Net Return	£10,261	£10,895	£34,024	£52,472	£66,958	£174,609
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

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