Flat
SE17
2 beds
2 baths
Off Plan London Property Investment, London SE17
Initial Investment
£420,011First YearProfit From Rental Income
£-115,010
↘ -27%After 5 Years
Change In Property Value
£179,342
↗ 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 | £22,912 | £22,962 | £23,003 | £23,045 | £23,088 | £115,010 |
| Profit Before Tax | £-22,912 | £-22,962 | £-23,003 | £-23,045 | £-23,088 | £-115,010 |
| Profit After Tax | £-22,912 | £-22,962 | £-23,003 | £-23,045 | £-23,088 | £-115,010 |
| Change In Property Value | £19,499 | £33,472 | £42,175 | £44,706 | £39,490 | £179,342 |
| Net Return | £-3,414 | £10,510 | £19,172 | £21,661 | £16,402 | £64,332 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -1% | 3% | 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