Flat
SE18
1 bed
1 bath
2 Duke Of Wellington Ave, London SE18
Initial Investment
£284,904First YearProfit From Rental Income
£-86,221
↘ -30%After 5 Years
Change In Property Value
£129,964
↗ 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 | £17,154 | £17,204 | £17,245 | £17,287 | £17,330 | £86,221 |
| Profit Before Tax | £-17,154 | £-17,204 | £-17,245 | £-17,287 | £-17,330 | £-86,221 |
| Profit After Tax | £-17,154 | £-17,204 | £-17,245 | £-17,287 | £-17,330 | £-86,221 |
| Change In Property Value | £14,130 | £24,257 | £30,563 | £32,397 | £28,617 | £129,964 |
| Net Return | £-3,024 | £7,052 | £13,318 | £15,110 | £11,287 | £43,743 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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