Flat
SE11
2 beds
2 baths
Graphite Square, Nine Elms SE11
Initial Investment
£928,049First YearProfit From Rental Income
£-211,543
↘ -23%After 5 Years
Change In Property Value
£344,915
↗ 28%After 5 Years
Return On Investment
14%
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 | £42,219 | £42,269 | £42,310 | £42,352 | £42,394 | £211,543 |
| Profit Before Tax | £-42,219 | £-42,269 | £-42,310 | £-42,352 | £-42,394 | £-211,543 |
| Profit After Tax | £-42,219 | £-42,269 | £-42,310 | £-42,352 | £-42,394 | £-211,543 |
| Change In Property Value | £37,500 | £64,375 | £81,113 | £85,979 | £75,948 | £344,915 |
| Net Return | £-4,719 | £22,106 | £38,803 | £43,628 | £33,554 | £133,372 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -23% |
| Total Net Return (%) | -1% | 2% | 4% | 5% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change