Flat
SE14
0 beds
0 baths
New Cross Road, London SE14
Initial Investment
£1,153,048First YearProfit From Rental Income
£-251,762
↘ -22%After 5 Years
Change In Property Value
£413,898
↗ 28%After 5 Years
Return On Investment
14%
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 | £50,263 | £50,313 | £50,354 | £50,395 | £50,438 | £251,762 |
| Profit Before Tax | £-50,263 | £-50,313 | £-50,354 | £-50,395 | £-50,438 | £-251,762 |
| Profit After Tax | £-50,263 | £-50,313 | £-50,354 | £-50,395 | £-50,438 | £-251,762 |
| Change In Property Value | £45,000 | £77,250 | £97,335 | £103,175 | £91,138 | £413,898 |
| Net Return | £-5,263 | £26,938 | £46,982 | £52,780 | £40,700 | £162,136 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 0% | 2% | 4% | 5% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change