Flat
SE13
3 beds
1 bath
Hither Green Lane, Hither Green, London SE13
Initial Investment
£295,474First YearProfit From Rental Income
£-88,474
↘ -30%After 5 Years
Change In Property Value
£133,827
↗ 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 | £17,605 | £17,655 | £17,696 | £17,738 | £17,780 | £88,474 |
| Profit Before Tax | £-17,605 | £-17,655 | £-17,696 | £-17,738 | £-17,780 | £-88,474 |
| Profit After Tax | £-17,605 | £-17,655 | £-17,696 | £-17,738 | £-17,780 | £-88,474 |
| Change In Property Value | £14,550 | £24,978 | £31,472 | £33,360 | £29,468 | £133,827 |
| Net Return | £-3,055 | £7,323 | £13,776 | £15,622 | £11,688 | £45,353 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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