Flat
SE16
1 bed
1 bath
Surrey Quays Road, London SE16
Initial Investment
£596,749First YearProfit From Rental Income
£-151,456
↘ -25%After 5 Years
Change In Property Value
£241,854
↗ 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 | £30,201 | £30,251 | £30,292 | £30,334 | £30,377 | £151,456 |
| Profit Before Tax | £-30,201 | £-30,251 | £-30,292 | £-30,334 | £-30,377 | £-151,456 |
| Profit After Tax | £-30,201 | £-30,251 | £-30,292 | £-30,334 | £-30,377 | £-151,456 |
| Change In Property Value | £26,295 | £45,140 | £56,876 | £60,289 | £53,255 | £241,854 |
| Net Return | £-3,906 | £14,888 | £26,584 | £29,954 | £22,878 | £90,398 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| 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