Flat
SE1
2 beds
1 bath
South Bank Tower, Upper Ground, Waterloo, London SE1
London, England · SE1
View property listing
Initial Investment
£396,250First YearProfit From Rental Income
£59,708
↗ 15%After 5 Years
Change In Property Value
£117,164
↗ 10%After 5 Years
Return On Investment
45%
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 | £73,284 | £74,383 | £76,243 | £78,149 | £80,493 | £382,552 |
| Total Expenses | £61,060 | £61,370 | £61,742 | £62,124 | £62,544 | £308,839 |
| Profit Before Tax | £12,224 | £13,014 | £14,500 | £16,025 | £17,950 | £73,713 |
| Profit After Tax | £9,902 | £10,541 | £11,745 | £12,980 | £14,539 | £59,708 |
| Change In Property Value | £11 | £11 | £22,700 | £40,520 | £53,921 | £117,164 |
| Net Return | £9,913 | £10,552 | £34,446 | £53,501 | £68,460 | £176,872 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change