Flat
SE16
2 beds
2 baths
Surrey Quays Road, London SE16
Initial Investment
£738,149First YearProfit From Rental Income
£-177,598
↘ -24%After 5 Years
Change In Property Value
£286,693
↗ 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 | £35,430 | £35,480 | £35,521 | £35,563 | £35,605 | £177,598 |
| Profit Before Tax | £-35,430 | £-35,480 | £-35,521 | £-35,563 | £-35,605 | £-177,598 |
| Profit After Tax | £-35,430 | £-35,480 | £-35,521 | £-35,563 | £-35,605 | £-177,598 |
| Change In Property Value | £31,170 | £53,509 | £67,421 | £71,466 | £63,128 | £286,693 |
| Net Return | £-4,260 | £18,029 | £31,900 | £35,903 | £27,523 | £109,095 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| Total Net Return (%) | -1% | 2% | 4% | 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