Flat
SE16
4 beds
3 baths
Mary Rose Square, Plough Way SE16
Initial Investment
£883,049First YearProfit From Rental Income
£-203,499
↘ -23%After 5 Years
Change In Property Value
£331,118
↗ 28%After 5 Years
Return On Investment
14%
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 | £40,610 | £40,660 | £40,701 | £40,743 | £40,785 | £203,499 |
| Profit Before Tax | £-40,610 | £-40,660 | £-40,701 | £-40,743 | £-40,785 | £-203,499 |
| Profit After Tax | £-40,610 | £-40,660 | £-40,701 | £-40,743 | £-40,785 | £-203,499 |
| Change In Property Value | £36,000 | £61,800 | £77,868 | £82,540 | £72,910 | £331,118 |
| Net Return | £-4,610 | £21,140 | £37,167 | £41,797 | £32,125 | £127,619 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -23% |
| Total Net Return (%) | -1% | 2% | 4% | 5% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change