Flat
SE10
2 beds
2 baths
Southern Way, Greenwich, London SE10
Initial Investment
£386,074First YearProfit From Rental Income
£-107,779
↘ -28%After 5 Years
Change In Property Value
£166,939
↗ 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 | £21,466 | £21,516 | £21,557 | £21,599 | £21,641 | £107,779 |
| Profit Before Tax | £-21,466 | £-21,516 | £-21,557 | £-21,599 | £-21,641 | £-107,779 |
| Profit After Tax | £-21,466 | £-21,516 | £-21,557 | £-21,599 | £-21,641 | £-107,779 |
| Change In Property Value | £18,150 | £31,158 | £39,258 | £41,614 | £36,759 | £166,939 |
| Net Return | £-3,316 | £9,642 | £17,702 | £20,015 | £15,118 | £59,160 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -1% | 2% | 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