Flat
SE17
2 beds
2 baths
Heygate Street, London SE17
Initial Investment
£487,244First YearProfit From Rental Income
£-129,336
↘ -27%After 5 Years
Change In Property Value
£203,914
↗ 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 | £25,777 | £25,827 | £25,868 | £25,910 | £25,953 | £129,336 |
| Profit Before Tax | £-25,777 | £-25,827 | £-25,868 | £-25,910 | £-25,953 | £-129,336 |
| Profit After Tax | £-25,777 | £-25,827 | £-25,868 | £-25,910 | £-25,953 | £-129,336 |
| Change In Property Value | £22,170 | £38,059 | £47,954 | £50,831 | £44,901 | £203,914 |
| Net Return | £-3,607 | £12,231 | £22,085 | £24,921 | £18,948 | £74,578 |
| 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