Flat
SE17
1 bed
1 bath
Off Plan London Property Investment, London SE17
Initial Investment
£250,136First YearProfit From Rental Income
£-78,813
↘ -32%After 5 Years
Change In Property Value
£117,257
↗ 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 | £15,673 | £15,723 | £15,764 | £15,806 | £15,848 | £78,813 |
| Profit Before Tax | £-15,673 | £-15,723 | £-15,764 | £-15,806 | £-15,848 | £-78,813 |
| Profit After Tax | £-15,673 | £-15,723 | £-15,764 | £-15,806 | £-15,848 | £-78,813 |
| Change In Property Value | £12,749 | £21,885 | £27,575 | £29,230 | £25,819 | £117,257 |
| Net Return | £-2,924 | £6,162 | £11,811 | £13,424 | £9,971 | £38,444 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| 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