Flat
SE10
3 beds
3 baths
London SE10
Initial Investment
£442,699First YearProfit From Rental Income
£-119,844
↘ -27%After 5 Years
Change In Property Value
£187,634
↗ 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 | £23,879 | £23,929 | £23,970 | £24,012 | £24,054 | £119,844 |
| Profit Before Tax | £-23,879 | £-23,929 | £-23,970 | £-24,012 | £-24,054 | £-119,844 |
| Profit After Tax | £-23,879 | £-23,929 | £-23,970 | £-24,012 | £-24,054 | £-119,844 |
| Change In Property Value | £20,400 | £35,020 | £44,125 | £46,773 | £41,316 | £187,634 |
| Net Return | £-3,479 | £11,091 | £20,155 | £22,761 | £17,261 | £67,789 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| 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