Flat
SE15
3 beds
2 baths
Bermondsey Heights, 227-255 Ilderton Road SE15
Initial Investment
£494,794First YearProfit From Rental Income
£-130,945
↘ -26%After 5 Years
Change In Property Value
£206,673
↗ 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 | £26,099 | £26,149 | £26,190 | £26,232 | £26,275 | £130,945 |
| Profit Before Tax | £-26,099 | £-26,149 | £-26,190 | £-26,232 | £-26,275 | £-130,945 |
| Profit After Tax | £-26,099 | £-26,149 | £-26,190 | £-26,232 | £-26,275 | £-130,945 |
| Change In Property Value | £22,470 | £38,574 | £48,603 | £51,519 | £45,508 | £206,673 |
| Net Return | £-3,629 | £12,424 | £22,413 | £25,287 | £19,234 | £75,728 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| 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