Flat
SE11
1 bed
1 bath
London SE11
Initial Investment
£408,608First YearProfit From Rental Income
£-112,580
↘ -28%After 5 Years
Change In Property Value
£175,174
↗ 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 | £22,426 | £22,476 | £22,517 | £22,559 | £22,602 | £112,580 |
| Profit Before Tax | £-22,426 | £-22,476 | £-22,517 | £-22,559 | £-22,602 | £-112,580 |
| Profit After Tax | £-22,426 | £-22,476 | £-22,517 | £-22,559 | £-22,602 | £-112,580 |
| Change In Property Value | £19,045 | £32,695 | £41,195 | £43,667 | £38,572 | £175,174 |
| Net Return | £-3,381 | £10,218 | £18,678 | £21,108 | £15,971 | £62,594 |
| Return From Rental Income (%) | -5% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -1% | 3% | 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