Flat
SE19
3 beds
3 baths
Cintra Park, London SE19
Initial Investment
£438,924First YearProfit From Rental Income
£-119,040
↘ -27%After 5 Years
Change In Property Value
£186,254
↗ 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 | £23,718 | £23,768 | £23,809 | £23,851 | £23,894 | £119,040 |
| Profit Before Tax | £-23,718 | £-23,768 | £-23,809 | £-23,851 | £-23,894 | £-119,040 |
| Profit After Tax | £-23,718 | £-23,768 | £-23,809 | £-23,851 | £-23,894 | £-119,040 |
| Change In Property Value | £20,250 | £34,763 | £43,801 | £46,429 | £41,012 | £186,254 |
| Net Return | £-3,468 | £10,994 | £19,992 | £22,578 | £17,118 | £67,214 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -1% | 3% | 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