Flat
SE15
1 bed
1 bath
Bermondsey Heights, London SE15
Initial Investment
£268,294First YearProfit From Rental Income
£-82,682
↘ -31%After 5 Years
Change In Property Value
£123,893
↗ 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 | £16,447 | £16,497 | £16,538 | £16,579 | £16,622 | £82,682 |
| Profit Before Tax | £-16,447 | £-16,497 | £-16,538 | £-16,579 | £-16,622 | £-82,682 |
| Profit After Tax | £-16,447 | £-16,497 | £-16,538 | £-16,579 | £-16,622 | £-82,682 |
| Change In Property Value | £13,470 | £23,124 | £29,136 | £30,884 | £27,281 | £123,893 |
| Net Return | £-2,977 | £6,627 | £12,598 | £14,304 | £10,659 | £41,211 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| 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