Flat
SE15
2 beds
2 baths
Buy To Let London Flat, London SE15
Initial Investment
£363,386First YearProfit From Rental Income
£-102,944
↘ -28%After 5 Years
Change In Property Value
£158,647
↗ 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 | £20,499 | £20,549 | £20,590 | £20,632 | £20,674 | £102,944 |
| Profit Before Tax | £-20,499 | £-20,549 | £-20,590 | £-20,632 | £-20,674 | £-102,944 |
| Profit After Tax | £-20,499 | £-20,549 | £-20,590 | £-20,632 | £-20,674 | £-102,944 |
| Change In Property Value | £17,249 | £29,610 | £37,309 | £39,547 | £34,933 | £158,647 |
| Net Return | £-3,251 | £9,061 | £16,718 | £18,915 | £14,259 | £55,703 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -1% | 2% | 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