Flat
SE16
3 beds
1 bath
Tawny Way, London SE16
Initial Investment
£216,334First YearProfit From Rental Income
£-71,501
↘ -33%After 5 Years
Change In Property Value
£104,716
↗ 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 | £14,210 | £14,260 | £14,301 | £14,343 | £14,386 | £71,501 |
| Profit Before Tax | £-14,210 | £-14,260 | £-14,301 | £-14,343 | £-14,386 | £-71,501 |
| Profit After Tax | £-14,210 | £-14,260 | £-14,301 | £-14,343 | £-14,386 | £-71,501 |
| Change In Property Value | £11,385 | £19,544 | £24,626 | £26,103 | £23,058 | £104,716 |
| Net Return | £-2,825 | £5,284 | £10,324 | £11,760 | £8,672 | £33,215 |
| Return From Rental Income (%) | -7% | -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