Flat
SE15
2 beds
2 baths
Solomons Passage, London SE15
Initial Investment
£432,129First YearProfit From Rental Income
£-117,592
↘ -27%After 5 Years
Change In Property Value
£183,771
↗ 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 | £23,429 | £23,479 | £23,520 | £23,561 | £23,604 | £117,592 |
| Profit Before Tax | £-23,429 | £-23,479 | £-23,520 | £-23,561 | £-23,604 | £-117,592 |
| Profit After Tax | £-23,429 | £-23,479 | £-23,520 | £-23,561 | £-23,604 | £-117,592 |
| Change In Property Value | £19,980 | £34,299 | £43,217 | £45,810 | £40,465 | £183,771 |
| Net Return | £-3,449 | £10,820 | £19,697 | £22,248 | £16,861 | £66,179 |
| 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