Flat
SE16
1 bed
1 bath
1 Varcoe Road, South Bermondsey, London SE16
Initial Investment
£152,070First YearProfit From Rental Income
£-56,942
↘ -37%After 5 Years
Change In Property Value
£79,744
↗ 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 | £11,299 | £11,349 | £11,390 | £11,431 | £11,474 | £56,942 |
| Profit Before Tax | £-11,299 | £-11,349 | £-11,390 | £-11,431 | £-11,474 | £-56,942 |
| Profit After Tax | £-11,299 | £-11,349 | £-11,390 | £-11,431 | £-11,474 | £-56,942 |
| Change In Property Value | £8,670 | £14,884 | £18,753 | £19,878 | £17,559 | £79,744 |
| Net Return | £-2,629 | £3,535 | £7,364 | £8,447 | £6,085 | £22,802 |
| Return From Rental Income (%) | -7% | -7% | -7% | -8% | -8% | -37% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 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