Flat
SE17
2 beds
2 baths
Off Plan London Property Investment, London SE17
Initial Investment
£400,797First YearProfit From Rental Income
£-110,916
↘ -28%After 5 Years
Change In Property Value
£172,320
↗ 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 | £22,093 | £22,143 | £22,184 | £22,226 | £22,269 | £110,916 |
| Profit Before Tax | £-22,093 | £-22,143 | £-22,184 | £-22,226 | £-22,269 | £-110,916 |
| Profit After Tax | £-22,093 | £-22,143 | £-22,184 | £-22,226 | £-22,269 | £-110,916 |
| Change In Property Value | £18,735 | £32,162 | £40,524 | £42,955 | £37,944 | £172,320 |
| Net Return | £-3,358 | £10,018 | £18,340 | £20,729 | £15,675 | £61,404 |
| 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