Flat
SE13
2 beds
1 bath
Blagdon Road, London SE13
Initial Investment
£213,779First YearProfit From Rental Income
£-70,938
↘ -33%After 5 Years
Change In Property Value
£103,750
↗ 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 | £14,098 | £14,148 | £14,189 | £14,231 | £14,273 | £70,938 |
| Profit Before Tax | £-14,098 | £-14,148 | £-14,189 | £-14,231 | £-14,273 | £-70,938 |
| Profit After Tax | £-14,098 | £-14,148 | £-14,189 | £-14,231 | £-14,273 | £-70,938 |
| Change In Property Value | £11,280 | £19,364 | £24,399 | £25,863 | £22,845 | £103,750 |
| Net Return | £-2,818 | £5,216 | £10,210 | £11,632 | £8,572 | £32,812 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| 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