Flat
SE11
2 beds
1 bath
Kennington Lane, London SE11
Initial Investment
£716,549First YearProfit From Rental Income
£-173,737
↘ -24%After 5 Years
Change In Property Value
£280,071
↗ 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 | £34,658 | £34,708 | £34,749 | £34,790 | £34,833 | £173,737 |
| Profit Before Tax | £-34,658 | £-34,708 | £-34,749 | £-34,790 | £-34,833 | £-173,737 |
| Profit After Tax | £-34,658 | £-34,708 | £-34,749 | £-34,790 | £-34,833 | £-173,737 |
| Change In Property Value | £30,450 | £52,273 | £65,863 | £69,815 | £61,670 | £280,071 |
| Net Return | £-4,208 | £17,565 | £31,115 | £35,025 | £26,837 | £106,334 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| 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