Flat
SE16
1 bed
1 bath
Surrey Quays Road, London SE16
Initial Investment
£460,819First YearProfit From Rental Income
£-123,705
↘ -27%After 5 Years
Change In Property Value
£194,256
↗ 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 | £24,651 | £24,701 | £24,742 | £24,784 | £24,827 | £123,705 |
| Profit Before Tax | £-24,651 | £-24,701 | £-24,742 | £-24,784 | £-24,827 | £-123,705 |
| Profit After Tax | £-24,651 | £-24,701 | £-24,742 | £-24,784 | £-24,827 | £-123,705 |
| Change In Property Value | £21,120 | £36,256 | £45,683 | £48,424 | £42,774 | £194,256 |
| Net Return | £-3,531 | £11,555 | £20,940 | £23,639 | £17,947 | £70,551 |
| 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