Flat SE1 3 beds 2 baths

Bermondsey Place, Art House SE1

London, England · SE1

Initial Investment

First Year

£282,500First Year

Profit From Rental Income

After 5 Years

£46,379

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£86,712

↗ 10%After 5 Years

Return On Investment

47%

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	£54,240	£55,054	£56,430	£57,841	£59,576	£283,140
Total Expenses	£44,675	£44,893	£45,158	£45,429	£45,728	£225,882
Profit Before Tax	£9,565	£10,161	£11,272	£12,412	£13,848	£57,258
Profit After Tax	£7,748	£8,230	£9,131	£10,054	£11,216	£46,379
Change In Property Value	£8	£8	£16,800	£29,989	£39,906	£86,712
Net Return	£7,756	£8,239	£25,931	£40,042	£51,123	£133,091
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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