Flat
SE10
3 beds
2 baths
Springham Walk, London SE10
Initial Investment
£408,724First YearProfit From Rental Income
£-112,605
↘ -28%After 5 Years
Change In Property Value
£175,217
↗ 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 | £22,431 | £22,481 | £22,522 | £22,564 | £22,607 | £112,605 |
| Profit Before Tax | £-22,431 | £-22,481 | £-22,522 | £-22,564 | £-22,607 | £-112,605 |
| Profit After Tax | £-22,431 | £-22,481 | £-22,522 | £-22,564 | £-22,607 | £-112,605 |
| Change In Property Value | £19,050 | £32,703 | £41,205 | £43,677 | £38,582 | £175,217 |
| Net Return | £-3,381 | £10,221 | £18,683 | £21,114 | £15,975 | £62,612 |
| Return From Rental Income (%) | -5% | -6% | -6% | -6% | -6% | -28% |
| 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