Flat
SE1
1 bed
1 bath
Tower One The Corniche, 24 Albert Embankment, Vauxhall, London SE1
London, England · SE1
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£46,825
↗ 22%After 5 Years
Change In Property Value
£65,550
↗ 10%After 5 Years
Return On Investment
53%
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 | £41,340 | £41,960 | £43,009 | £44,084 | £45,407 | £215,800 |
| Total Expenses | £31,328 | £31,436 | £31,583 | £31,735 | £31,910 | £157,991 |
| Profit Before Tax | £10,012 | £10,524 | £11,426 | £12,349 | £13,497 | £57,809 |
| Profit After Tax | £8,110 | £8,525 | £9,255 | £10,003 | £10,933 | £46,825 |
| Change In Property Value | £6 | £6 | £12,700 | £22,670 | £30,167 | £65,550 |
| Net Return | £8,116 | £8,531 | £21,955 | £32,673 | £41,100 | £112,375 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change