Flat
SE15
2 beds
2 baths
Solomons Passage, London SE15
Initial Investment
£444,209First YearProfit From Rental Income
£-120,166
↘ -27%After 5 Years
Change In Property Value
£188,186
↗ 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 | £23,943 | £23,993 | £24,034 | £24,076 | £24,119 | £120,166 |
| Profit Before Tax | £-23,943 | £-23,993 | £-24,034 | £-24,076 | £-24,119 | £-120,166 |
| Profit After Tax | £-23,943 | £-23,993 | £-24,034 | £-24,076 | £-24,119 | £-120,166 |
| Change In Property Value | £20,460 | £35,123 | £44,255 | £46,910 | £41,437 | £188,186 |
| Net Return | £-3,483 | £11,130 | £20,221 | £22,834 | £17,319 | £68,020 |
| 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