Flat
SE11
2 beds
2 baths
Kennington Lane, London SE11
Initial Investment
£658,049First YearProfit From Rental Income
£-163,281
↘ -25%After 5 Years
Change In Property Value
£262,135
↗ 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 | £32,566 | £32,616 | £32,657 | £32,699 | £32,742 | £163,281 |
| Profit Before Tax | £-32,566 | £-32,616 | £-32,657 | £-32,699 | £-32,742 | £-163,281 |
| Profit After Tax | £-32,566 | £-32,616 | £-32,657 | £-32,699 | £-32,742 | £-163,281 |
| Change In Property Value | £28,500 | £48,925 | £61,646 | £65,344 | £57,721 | £262,135 |
| Net Return | £-4,066 | £16,309 | £28,988 | £32,645 | £24,979 | £98,855 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| 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