Flat
SE18
1 bed
1 bath
2 Duke Of Wellington Ave, London SE18
Initial Investment
£266,029First YearProfit From Rental Income
£-82,200
↘ -31%After 5 Years
Change In Property Value
£123,066
↗ 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 | £16,350 | £16,400 | £16,441 | £16,483 | £16,526 | £82,200 |
| Profit Before Tax | £-16,350 | £-16,400 | £-16,441 | £-16,483 | £-16,526 | £-82,200 |
| Profit After Tax | £-16,350 | £-16,400 | £-16,441 | £-16,483 | £-16,526 | £-82,200 |
| Change In Property Value | £13,380 | £22,969 | £28,941 | £30,677 | £27,098 | £123,066 |
| Net Return | £-2,970 | £6,569 | £12,500 | £14,195 | £10,573 | £40,866 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| 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