Flat
SE16
1 bed
1 bath
Paradise Street, London SE16
Initial Investment
£450,249First YearProfit From Rental Income
£-121,453
↘ -27%After 5 Years
Change In Property Value
£190,393
↗ 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 | £24,201 | £24,251 | £24,292 | £24,334 | £24,376 | £121,453 |
| Profit Before Tax | £-24,201 | £-24,251 | £-24,292 | £-24,334 | £-24,376 | £-121,453 |
| Profit After Tax | £-24,201 | £-24,251 | £-24,292 | £-24,334 | £-24,376 | £-121,453 |
| Change In Property Value | £20,700 | £35,535 | £44,774 | £47,461 | £41,923 | £190,393 |
| Net Return | £-3,501 | £11,284 | £20,482 | £23,127 | £17,547 | £68,940 |
| 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