Flat
SE11
1 bed
1 bath
London SE11
Initial Investment
£491,690First YearProfit From Rental Income
£-130,283
↘ -26%After 5 Years
Change In Property Value
£205,538
↗ 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 | £25,967 | £26,017 | £26,058 | £26,100 | £26,142 | £130,283 |
| Profit Before Tax | £-25,967 | £-26,017 | £-26,058 | £-26,100 | £-26,142 | £-130,283 |
| Profit After Tax | £-25,967 | £-26,017 | £-26,058 | £-26,100 | £-26,142 | £-130,283 |
| Change In Property Value | £22,347 | £38,362 | £48,336 | £51,236 | £45,258 | £205,538 |
| Net Return | £-3,620 | £12,345 | £22,278 | £25,136 | £19,116 | £75,255 |
| 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