Flat
SE16
1 bed
1 bath
Jamaica Road, London SE16
Initial Investment
£162,950First YearProfit From Rental Income
£-59,516
↘ -37%After 5 Years
Change In Property Value
£84,159
↗ 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 | £11,813 | £11,863 | £11,904 | £11,946 | £11,989 | £59,516 |
| Profit Before Tax | £-11,813 | £-11,863 | £-11,904 | £-11,946 | £-11,989 | £-59,516 |
| Profit After Tax | £-11,813 | £-11,863 | £-11,904 | £-11,946 | £-11,989 | £-59,516 |
| Change In Property Value | £9,150 | £15,708 | £19,791 | £20,979 | £18,531 | £84,159 |
| Net Return | £-2,663 | £3,844 | £7,887 | £9,033 | £6,543 | £24,643 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 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