Flat
SE11
2 beds
2 baths
The Pinnacle, Oval Village, London SE11
Initial Investment
£685,049First YearProfit From Rental Income
£-168,107
↘ -25%After 5 Years
Change In Property Value
£270,413
↗ 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 | £33,532 | £33,582 | £33,623 | £33,664 | £33,707 | £168,107 |
| Profit Before Tax | £-33,532 | £-33,582 | £-33,623 | £-33,664 | £-33,707 | £-168,107 |
| Profit After Tax | £-33,532 | £-33,582 | £-33,623 | £-33,664 | £-33,707 | £-168,107 |
| Change In Property Value | £29,400 | £50,470 | £63,592 | £67,408 | £59,543 | £270,413 |
| Net Return | £-4,132 | £16,889 | £29,970 | £33,743 | £25,837 | £102,307 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -1% | 2% | 4% | 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