Flat
SE11
2 beds
2 baths
The Pinnacle, Oval Village, London SE11
Initial Investment
£607,549First YearProfit From Rental Income
£-153,628
↘ -25%After 5 Years
Change In Property Value
£245,580
↗ 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 | £30,636 | £30,686 | £30,727 | £30,769 | £30,811 | £153,628 |
| Profit Before Tax | £-30,636 | £-30,686 | £-30,727 | £-30,769 | £-30,811 | £-153,628 |
| Profit After Tax | £-30,636 | £-30,686 | £-30,727 | £-30,769 | £-30,811 | £-153,628 |
| Change In Property Value | £26,700 | £45,835 | £57,752 | £61,217 | £54,075 | £245,580 |
| Net Return | £-3,936 | £15,149 | £27,025 | £30,449 | £23,264 | £91,951 |
| 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