Flat
SE1
2 beds
1 bath
Southbank Tower 55 Upper Ground, London SE1
London, England · SE1
View property listing
Initial Investment
£397,850First YearProfit From Rental Income
£63,602
↗ 16%After 5 Years
Change In Property Value
£117,577
↗ 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 | £73,536 | £74,639 | £76,505 | £78,418 | £80,770 | £383,868 |
| Total Expenses | £60,397 | £60,688 | £61,044 | £61,407 | £61,810 | £305,347 |
| Profit Before Tax | £13,139 | £13,951 | £15,461 | £17,010 | £18,960 | £78,521 |
| Profit After Tax | £10,642 | £11,300 | £12,524 | £13,778 | £15,358 | £63,602 |
| Change In Property Value | £11 | £11 | £22,780 | £40,663 | £54,111 | £117,577 |
| Net Return | £10,654 | £11,311 | £35,304 | £54,442 | £69,469 | £181,179 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 17% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change