Flat
SE10
3 beds
3 baths
London SE10
Initial Investment
£499,549First YearProfit From Rental Income
£-131,910
↘ -26%After 5 Years
Change In Property Value
£208,329
↗ 28%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £26,292 | £26,342 | £26,383 | £26,425 | £26,468 | £131,910 |
| Profit Before Tax | £-26,292 | £-26,342 | £-26,383 | £-26,425 | £-26,468 | £-131,910 |
| Profit After Tax | £-26,292 | £-26,342 | £-26,383 | £-26,425 | £-26,468 | £-131,910 |
| Change In Property Value | £22,650 | £38,883 | £48,992 | £51,931 | £45,873 | £208,329 |
| Net Return | £-3,642 | £12,540 | £22,609 | £25,507 | £19,405 | £76,419 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -1% | 3% | 5% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change