Flat
SE20
3 beds
1 bath
Maple Road, London SE20
Initial Investment
£261,499First YearProfit From Rental Income
£-81,234
↘ -31%After 5 Years
Change In Property Value
£121,410
↗ 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 | £16,157 | £16,207 | £16,248 | £16,290 | £16,332 | £81,234 |
| Profit Before Tax | £-16,157 | £-16,207 | £-16,248 | £-16,290 | £-16,332 | £-81,234 |
| Profit After Tax | £-16,157 | £-16,207 | £-16,248 | £-16,290 | £-16,332 | £-81,234 |
| Change In Property Value | £13,200 | £22,660 | £28,552 | £30,265 | £26,734 | £121,410 |
| Net Return | £-2,957 | £6,453 | £12,304 | £13,975 | £10,401 | £40,176 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| 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