Flat
SE16
1 bed
1 bath
Jubilee Building, Jamaica Road, Bermondsey SE16
Initial Investment
£213,049First YearProfit From Rental Income
£17,418
↗ 8%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
43%
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 | £22,800 | £23,256 | £23,837 | £24,433 | £25,044 | £119,371 |
| Total Expenses | £19,368 | £19,465 | £19,570 | £19,678 | £19,786 | £97,868 |
| Profit Before Tax | £3,432 | £3,791 | £4,267 | £4,755 | £5,258 | £21,503 |
| Profit After Tax | £2,780 | £3,071 | £3,456 | £3,852 | £4,259 | £17,418 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £10,280 | £10,721 | £19,062 | £24,139 | £27,691 | £91,894 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change