Flat
SE13
2 beds
1 bath
Elmira Street, London SE13
Initial Investment
£231,299First YearProfit From Rental Income
£-74,799
↘ -32%After 5 Years
Change In Property Value
£110,373
↗ 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 | £14,870 | £14,920 | £14,961 | £15,003 | £15,045 | £74,799 |
| Profit Before Tax | £-14,870 | £-14,920 | £-14,961 | £-15,003 | £-15,045 | £-74,799 |
| Profit After Tax | £-14,870 | £-14,920 | £-14,961 | £-15,003 | £-15,045 | £-74,799 |
| Change In Property Value | £12,000 | £20,600 | £25,956 | £27,513 | £24,303 | £110,373 |
| Net Return | £-2,870 | £5,680 | £10,995 | £12,511 | £9,258 | £35,574 |
| 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