Flat SE1 0 beds 1 bath

One Blackfriars - Manhattan-Style, Southwark SE1

London, England · SE1

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£23,588

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 10%After 5 Years

Return On Investment

40%

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	£51,648	£52,423	£53,733	£55,077	£56,729	£269,610
Total Expenses	£47,405	£47,724	£48,080	£48,445	£48,834	£240,488
Profit Before Tax	£4,243	£4,699	£5,653	£6,632	£7,895	£29,121
Profit After Tax	£3,437	£3,806	£4,579	£5,372	£6,395	£23,588
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£3,445	£3,814	£20,579	£33,932	£44,401	£106,171
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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