Flat
SE11
1 bed
1 bath
Kennington Lane, London SE11
Initial Investment
£512,349First YearProfit From Rental Income
£-134,484
↘ -26%After 5 Years
Change In Property Value
£212,744
↗ 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 | £26,807 | £26,857 | £26,898 | £26,940 | £26,982 | £134,484 |
| Profit Before Tax | £-26,807 | £-26,857 | £-26,898 | £-26,940 | £-26,982 | £-134,484 |
| Profit After Tax | £-26,807 | £-26,857 | £-26,898 | £-26,940 | £-26,982 | £-134,484 |
| Change In Property Value | £23,130 | £39,707 | £50,030 | £53,032 | £46,845 | £212,744 |
| Net Return | £-3,677 | £12,850 | £23,132 | £26,092 | £19,863 | £78,260 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| 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