Flat
SE13
2 beds
2 baths
Granville Park, London SE13
Initial Investment
£253,949First YearProfit From Rental Income
£-79,626
↘ -31%After 5 Years
Change In Property Value
£118,651
↗ 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 | £15,835 | £15,885 | £15,926 | £15,968 | £16,011 | £79,626 |
| Profit Before Tax | £-15,835 | £-15,885 | £-15,926 | £-15,968 | £-16,011 | £-79,626 |
| Profit After Tax | £-15,835 | £-15,885 | £-15,926 | £-15,968 | £-16,011 | £-79,626 |
| Change In Property Value | £12,900 | £22,145 | £27,903 | £29,577 | £26,126 | £118,651 |
| Net Return | £-2,935 | £6,260 | £11,976 | £13,609 | £10,115 | £39,025 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| 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