Flat
SE13
2 beds
1 bath
Hither Green Lane, Hither Green SE13
Initial Investment
£231,262First YearProfit From Rental Income
£-74,791
↘ -32%After 5 Years
Change In Property Value
£110,359
↗ 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 | £14,868 | £14,918 | £14,959 | £15,001 | £15,044 | £74,791 |
| Profit Before Tax | £-14,868 | £-14,918 | £-14,959 | £-15,001 | £-15,044 | £-74,791 |
| Profit After Tax | £-14,868 | £-14,918 | £-14,959 | £-15,001 | £-15,044 | £-74,791 |
| Change In Property Value | £11,999 | £20,597 | £25,953 | £27,510 | £24,300 | £110,359 |
| Net Return | £-2,870 | £5,679 | £10,993 | £12,509 | £9,257 | £35,568 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -7% | -32% |
| 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