Flat
SE16
1 bed
1 bath
Bluebell House, 8, Blondin Way, London SE16
Initial Investment
£223,999First YearProfit From Rental Income
£-73,191
↘ -33%After 5 Years
Change In Property Value
£107,614
↗ 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 | £14,548 | £14,598 | £14,639 | £14,681 | £14,724 | £73,191 |
| Profit Before Tax | £-14,548 | £-14,598 | £-14,639 | £-14,681 | £-14,724 | £-73,191 |
| Profit After Tax | £-14,548 | £-14,598 | £-14,639 | £-14,681 | £-14,724 | £-73,191 |
| Change In Property Value | £11,700 | £20,085 | £25,307 | £26,826 | £23,696 | £107,614 |
| Net Return | £-2,848 | £5,487 | £10,668 | £12,144 | £8,972 | £34,423 |
| Return From Rental Income (%) | -6% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -1% | 2% | 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