Flat
SE19
1 bed
1 bath
Freethorpe Close, London SE19
Initial Investment
£171,790First YearProfit From Rental Income
£-61,608
↘ -36%After 5 Years
Change In Property Value
£87,746
↗ 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 | £12,232 | £12,282 | £12,323 | £12,364 | £12,407 | £61,608 |
| Profit Before Tax | £-12,232 | £-12,282 | £-12,323 | £-12,364 | £-12,407 | £-61,608 |
| Profit After Tax | £-12,232 | £-12,282 | £-12,323 | £-12,364 | £-12,407 | £-61,608 |
| Change In Property Value | £9,540 | £16,377 | £20,635 | £21,873 | £19,321 | £87,746 |
| Net Return | £-2,692 | £4,095 | £8,312 | £9,509 | £6,914 | £26,139 |
| 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