Flat
SE11
1 bed
1 bath
Kennington Lane, London SE11
Initial Investment
£370,974First YearProfit From Rental Income
£-104,561
↘ -28%After 5 Years
Change In Property Value
£161,420
↗ 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 | £20,822 | £20,872 | £20,913 | £20,955 | £20,998 | £104,561 |
| Profit Before Tax | £-20,822 | £-20,872 | £-20,913 | £-20,955 | £-20,998 | £-104,561 |
| Profit After Tax | £-20,822 | £-20,872 | £-20,913 | £-20,955 | £-20,998 | £-104,561 |
| Change In Property Value | £17,550 | £30,128 | £37,961 | £40,238 | £35,544 | £161,420 |
| Net Return | £-3,272 | £9,255 | £17,047 | £19,283 | £14,546 | £56,859 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| 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