Flat
SE12
2 beds
1 bath
Gables Close, Lee SE12
Initial Investment
£135,410First YearProfit From Rental Income
£-53,001
↘ -39%After 5 Years
Change In Property Value
£72,984
↗ 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 | £10,510 | £10,560 | £10,601 | £10,643 | £10,686 | £53,001 |
| Profit Before Tax | £-10,510 | £-10,560 | £-10,601 | £-10,643 | £-10,686 | £-53,001 |
| Profit After Tax | £-10,510 | £-10,560 | £-10,601 | £-10,643 | £-10,686 | £-53,001 |
| Change In Property Value | £7,935 | £13,622 | £17,163 | £18,193 | £16,071 | £72,984 |
| Net Return | £-2,575 | £3,061 | £6,562 | £7,550 | £5,385 | £19,983 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 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