Flat
SE15
3 beds
2 baths
Solomons Passage, London SE15
Initial Investment
£563,549First YearProfit From Rental Income
£-144,780
↘ -26%After 5 Years
Change In Property Value
£230,403
↗ 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 | £28,866 | £28,916 | £28,957 | £28,999 | £29,042 | £144,780 |
| Profit Before Tax | £-28,866 | £-28,916 | £-28,957 | £-28,999 | £-29,042 | £-144,780 |
| Profit After Tax | £-28,866 | £-28,916 | £-28,957 | £-28,999 | £-29,042 | £-144,780 |
| Change In Property Value | £25,050 | £43,003 | £54,183 | £57,434 | £50,733 | £230,403 |
| Net Return | £-3,816 | £14,086 | £25,226 | £28,435 | £21,692 | £85,623 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -1% | 2% | 4% | 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