Flat
SE15
3 beds
2 baths
Friary Road, London SE15
Initial Investment
£374,749First YearProfit From Rental Income
£-105,366
↘ -28%After 5 Years
Change In Property Value
£162,800
↗ 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 | £20,983 | £21,033 | £21,074 | £21,116 | £21,159 | £105,366 |
| Profit Before Tax | £-20,983 | £-21,033 | £-21,074 | £-21,116 | £-21,159 | £-105,366 |
| Profit After Tax | £-20,983 | £-21,033 | £-21,074 | £-21,116 | £-21,159 | £-105,366 |
| Change In Property Value | £17,700 | £30,385 | £38,285 | £40,582 | £35,848 | £162,800 |
| Net Return | £-3,283 | £9,352 | £17,211 | £19,466 | £14,689 | £57,434 |
| 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