Flat
SE16
0 beds
0 baths
Charlemont Road, London SE16
Initial Investment
£495,549First YearProfit From Rental Income
£-131,106
↘ -26%After 5 Years
Change In Property Value
£206,949
↗ 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 | £26,131 | £26,181 | £26,222 | £26,264 | £26,307 | £131,106 |
| Profit Before Tax | £-26,131 | £-26,181 | £-26,222 | £-26,264 | £-26,307 | £-131,106 |
| Profit After Tax | £-26,131 | £-26,181 | £-26,222 | £-26,264 | £-26,307 | £-131,106 |
| Change In Property Value | £22,500 | £38,625 | £48,668 | £51,588 | £45,569 | £206,949 |
| Net Return | £-3,631 | £12,444 | £22,445 | £25,323 | £19,262 | £75,843 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| 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