Flat
SE10
2 beds
2 baths
Greenwich SE10
Initial Investment
£294,719First YearProfit From Rental Income
£-88,313
↘ -30%After 5 Years
Change In Property Value
£133,551
↗ 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 | £17,573 | £17,623 | £17,664 | £17,706 | £17,748 | £88,313 |
| Profit Before Tax | £-17,573 | £-17,623 | £-17,664 | £-17,706 | £-17,748 | £-88,313 |
| Profit After Tax | £-17,573 | £-17,623 | £-17,664 | £-17,706 | £-17,748 | £-88,313 |
| Change In Property Value | £14,520 | £24,926 | £31,407 | £33,291 | £29,407 | £133,551 |
| Net Return | £-3,053 | £7,303 | £13,743 | £15,586 | £11,659 | £45,238 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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