Flat
SE16
3 beds
2 baths
395 Rotherhithe New Road, London SE16
Initial Investment
£382,261First YearProfit From Rental Income
£-106,966
↘ -28%After 5 Years
Change In Property Value
£165,545
↗ 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 | £21,303 | £21,353 | £21,394 | £21,436 | £21,479 | £106,966 |
| Profit Before Tax | £-21,303 | £-21,353 | £-21,394 | £-21,436 | £-21,479 | £-106,966 |
| Profit After Tax | £-21,303 | £-21,353 | £-21,394 | £-21,436 | £-21,479 | £-106,966 |
| Change In Property Value | £17,999 | £30,897 | £38,931 | £41,267 | £36,452 | £165,545 |
| Net Return | £-3,305 | £9,544 | £17,536 | £19,830 | £14,973 | £58,579 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| 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