Flat
SE18
1 bed
1 bath
Mineral Street, London SE18
Initial Investment
£67,720First YearProfit From Rental Income
£-32,811
↘ -48%After 5 Years
Change In Property Value
£38,355
↗ 28%After 5 Years
Return On Investment
8%
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 | £6,472 | £6,522 | £6,563 | £6,605 | £6,648 | £32,811 |
| Profit Before Tax | £-6,472 | £-6,522 | £-6,563 | £-6,605 | £-6,648 | £-32,811 |
| Profit After Tax | £-6,472 | £-6,522 | £-6,563 | £-6,605 | £-6,648 | £-32,811 |
| Change In Property Value | £4,170 | £7,159 | £9,020 | £9,561 | £8,445 | £38,355 |
| Net Return | £-2,302 | £636 | £2,456 | £2,956 | £1,798 | £5,544 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -3% | 1% | 4% | 4% | 3% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change