Flat
SE17
2 beds
1 bath
Albany Road, London SE17
Initial Investment
£74,350First YearProfit From Rental Income
£-34,983
↘ -47%After 5 Years
Change In Property Value
£42,080
↗ 28%After 5 Years
Return On Investment
10%
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 | £6,907 | £6,957 | £6,998 | £7,040 | £7,082 | £34,983 |
| Profit Before Tax | £-6,907 | £-6,957 | £-6,998 | £-7,040 | £-7,082 | £-34,983 |
| Profit After Tax | £-6,907 | £-6,957 | £-6,998 | £-7,040 | £-7,082 | £-34,983 |
| Change In Property Value | £4,575 | £7,854 | £9,896 | £10,489 | £9,266 | £42,080 |
| Net Return | £-2,332 | £897 | £2,898 | £3,450 | £2,184 | £7,097 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -10% | -47% |
| Total Net Return (%) | -3% | 1% | 4% | 5% | 3% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change