Flat
SE11
1 bed
1 bath
Kennington Lane, London SE11
Initial Investment
£465,349First YearProfit From Rental Income
£-124,671
↘ -27%After 5 Years
Change In Property Value
£195,912
↗ 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 | £24,844 | £24,894 | £24,935 | £24,977 | £25,020 | £124,671 |
| Profit Before Tax | £-24,844 | £-24,894 | £-24,935 | £-24,977 | £-25,020 | £-124,671 |
| Profit After Tax | £-24,844 | £-24,894 | £-24,935 | £-24,977 | £-25,020 | £-124,671 |
| Change In Property Value | £21,300 | £36,565 | £46,072 | £48,836 | £43,139 | £195,912 |
| Net Return | £-3,544 | £11,671 | £21,137 | £23,859 | £18,119 | £71,241 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| 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