Flat
SE17
2 beds
1 bath
Browning Street, London SE17
Initial Investment
£535,549First YearProfit From Rental Income
£-139,149
↘ -26%After 5 Years
Change In Property Value
£220,746
↗ 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 | £27,740 | £27,790 | £27,831 | £27,873 | £27,915 | £139,149 |
| Profit Before Tax | £-27,740 | £-27,790 | £-27,831 | £-27,873 | £-27,915 | £-139,149 |
| Profit After Tax | £-27,740 | £-27,790 | £-27,831 | £-27,873 | £-27,915 | £-139,149 |
| Change In Property Value | £24,000 | £41,200 | £51,912 | £55,027 | £48,607 | £220,746 |
| Net Return | £-3,740 | £13,410 | £24,081 | £27,154 | £20,691 | £81,596 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -1% | 3% | 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