Flat SE1 2 beds 1 bath

The Art House, Bermondsey Place, Bermondsey SE1

London, England · SE1

Initial Investment

First Year

£209,000First Year

Profit From Rental Income

After 5 Years

£34,256

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£65,034

↗ 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	£40,680	£41,290	£42,322	£43,381	£44,682	£212,355
Total Expenses	£33,631	£33,797	£33,999	£34,205	£34,432	£170,064
Profit Before Tax	£7,049	£7,493	£8,324	£9,176	£10,250	£42,291
Profit After Tax	£5,709	£6,069	£6,742	£7,432	£8,302	£34,256
Change In Property Value	£6	£6	£12,600	£22,491	£29,930	£65,034
Net Return	£5,716	£6,076	£19,343	£29,924	£38,232	£99,290
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