Flat
SE15
2 beds
2 baths
Solomons Passage, London SE15
Initial Investment
£431,374First YearProfit From Rental Income
£-117,431
↘ -27%After 5 Years
Change In Property Value
£183,495
↗ 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 | £23,396 | £23,446 | £23,487 | £23,529 | £23,572 | £117,431 |
| Profit Before Tax | £-23,396 | £-23,446 | £-23,487 | £-23,529 | £-23,572 | £-117,431 |
| Profit After Tax | £-23,396 | £-23,446 | £-23,487 | £-23,529 | £-23,572 | £-117,431 |
| Change In Property Value | £19,950 | £34,248 | £43,152 | £45,741 | £40,405 | £183,495 |
| Net Return | £-3,446 | £10,801 | £19,664 | £22,212 | £16,833 | £66,064 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -1% | 3% | 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