Flat SE1 1 bed 1 bath

Southbank Tower 55 Upper Ground, London SE1

London, England · SE1

Initial Investment

First Year

£279,000First Year

Profit From Rental Income

After 5 Years

£32,129

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£85,680

↗ 10%After 5 Years

Return On Investment

42%

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	£53,592	£54,396	£55,756	£57,150	£58,864	£279,757
Total Expenses	£47,379	£47,669	£48,000	£48,339	£48,704	£240,092
Profit Before Tax	£6,213	£6,727	£7,756	£8,811	£10,160	£39,666
Profit After Tax	£5,032	£5,449	£6,282	£7,137	£8,230	£32,129
Change In Property Value	£8	£8	£16,600	£29,632	£39,431	£85,680
Net Return	£5,040	£5,457	£22,882	£36,768	£47,661	£117,809
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

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