Flat
SE15
1 bed
1 bath
Southwark SE15
Initial Investment
£137,450First YearProfit From Rental Income
£-53,483
↘ -39%After 5 Years
Change In Property Value
£73,812
↗ 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 | £10,607 | £10,657 | £10,698 | £10,740 | £10,782 | £53,483 |
| Profit Before Tax | £-10,607 | £-10,657 | £-10,698 | £-10,740 | £-10,782 | £-53,483 |
| Profit After Tax | £-10,607 | £-10,657 | £-10,698 | £-10,740 | £-10,782 | £-53,483 |
| Change In Property Value | £8,025 | £13,776 | £17,358 | £18,400 | £16,253 | £73,812 |
| Net Return | £-2,582 | £3,119 | £6,660 | £7,660 | £5,471 | £20,328 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 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