Flat
SE15
1 bed
1 bath
Glengall Rise, Glengall Road, London SE15
Initial Investment
£286,037First YearProfit From Rental Income
£-86,463
↘ -30%After 5 Years
Change In Property Value
£130,378
↗ 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 | £17,203 | £17,253 | £17,294 | £17,336 | £17,378 | £86,463 |
| Profit Before Tax | £-17,203 | £-17,253 | £-17,294 | £-17,336 | £-17,378 | £-86,463 |
| Profit After Tax | £-17,203 | £-17,253 | £-17,294 | £-17,336 | £-17,378 | £-86,463 |
| Change In Property Value | £14,175 | £24,334 | £30,661 | £32,500 | £28,708 | £130,378 |
| Net Return | £-3,028 | £7,081 | £13,367 | £15,165 | £11,330 | £43,915 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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