Flat SE1 3 beds 2 baths

Lagare, 51 Surrey Row, London SE1

London, England · SE1

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£50,360

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 10%After 5 Years

Return On Investment

50%

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	£49,236	£49,975	£51,224	£52,505	£54,080	£257,019
Total Expenses	£38,664	£38,783	£38,951	£39,123	£39,323	£194,845
Profit Before Tax	£10,572	£11,191	£12,273	£13,381	£14,756	£62,173
Profit After Tax	£8,564	£9,065	£9,941	£10,839	£11,953	£50,360
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£8,572	£9,073	£25,941	£39,399	£49,958	£132,943
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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