Flat
SE17
2 beds
2 baths
Elephant Park, Walworth Road, Elephant And Castle SE17
Initial Investment
£590,749First YearProfit From Rental Income
£-150,250
↘ -25%After 5 Years
Change In Property Value
£239,785
↗ 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 | £29,960 | £30,010 | £30,051 | £30,093 | £30,136 | £150,250 |
| Profit Before Tax | £-29,960 | £-30,010 | £-30,051 | £-30,093 | £-30,136 | £-150,250 |
| Profit After Tax | £-29,960 | £-30,010 | £-30,051 | £-30,093 | £-30,136 | £-150,250 |
| Change In Property Value | £26,070 | £44,754 | £56,389 | £59,773 | £52,799 | £239,785 |
| Net Return | £-3,890 | £14,743 | £26,338 | £29,680 | £22,664 | £89,535 |
| 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