Flat
SE18
1 bed
1 bath
Royal Carriage Mews, London SE18
Initial Investment
£163,630First YearProfit From Rental Income
£-59,677
↘ -36%After 5 Years
Change In Property Value
£84,435
↗ 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 | £11,846 | £11,896 | £11,937 | £11,978 | £12,021 | £59,677 |
| Profit Before Tax | £-11,846 | £-11,896 | £-11,937 | £-11,978 | £-12,021 | £-59,677 |
| Profit After Tax | £-11,846 | £-11,896 | £-11,937 | £-11,978 | £-12,021 | £-59,677 |
| Change In Property Value | £9,180 | £15,759 | £19,856 | £21,048 | £18,592 | £84,435 |
| Net Return | £-2,666 | £3,863 | £7,920 | £9,069 | £6,571 | £24,758 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 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