Flat
SE18
1 bed
1 bath
Victory Parade, London SE18
Initial Investment
£189,324First YearProfit From Rental Income
£-65,549
↘ -35%After 5 Years
Change In Property Value
£94,507
↗ 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 | £13,020 | £13,070 | £13,111 | £13,153 | £13,195 | £65,549 |
| Profit Before Tax | £-13,020 | £-13,070 | £-13,111 | £-13,153 | £-13,195 | £-65,549 |
| Profit After Tax | £-13,020 | £-13,070 | £-13,111 | £-13,153 | £-13,195 | £-65,549 |
| Change In Property Value | £10,275 | £17,639 | £22,225 | £23,558 | £20,810 | £94,507 |
| Net Return | £-2,745 | £4,569 | £9,114 | £10,406 | £7,614 | £28,958 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -1% | 2% | 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