Flat
SE13
2 beds
2 baths
Deals Gateway, London SE13
Initial Investment
£205,749First YearProfit From Rental Income
£-69,169
↘ -34%After 5 Years
Change In Property Value
£100,715
↗ 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 | £13,744 | £13,794 | £13,835 | £13,877 | £13,919 | £69,169 |
| Profit Before Tax | £-13,744 | £-13,794 | £-13,835 | £-13,877 | £-13,919 | £-69,169 |
| Profit After Tax | £-13,744 | £-13,794 | £-13,835 | £-13,877 | £-13,919 | £-69,169 |
| Change In Property Value | £10,950 | £18,798 | £23,685 | £25,106 | £22,177 | £100,715 |
| Net Return | £-2,794 | £5,004 | £9,850 | £11,229 | £8,258 | £31,547 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| 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