Flat
SE11
1 bed
1 bath
Kennington Lane, London SE11
Initial Investment
£401,174First YearProfit From Rental Income
£-110,996
↘ -28%After 5 Years
Change In Property Value
£172,458
↗ 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 | £22,109 | £22,159 | £22,200 | £22,242 | £22,285 | £110,996 |
| Profit Before Tax | £-22,109 | £-22,159 | £-22,200 | £-22,242 | £-22,285 | £-110,996 |
| Profit After Tax | £-22,109 | £-22,159 | £-22,200 | £-22,242 | £-22,285 | £-110,996 |
| Change In Property Value | £18,750 | £32,188 | £40,556 | £42,990 | £37,974 | £172,458 |
| Net Return | £-3,359 | £10,028 | £18,356 | £20,747 | £15,689 | £61,461 |
| 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