Flat
SE20
2 beds
1 bath
Mosslea Road, London SE20
Initial Investment
£149,350First YearProfit From Rental Income
£-56,299
↘ -38%After 5 Years
Change In Property Value
£78,641
↗ 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 | £11,170 | £11,220 | £11,261 | £11,303 | £11,345 | £56,299 |
| Profit Before Tax | £-11,170 | £-11,220 | £-11,261 | £-11,303 | £-11,345 | £-56,299 |
| Profit After Tax | £-11,170 | £-11,220 | £-11,261 | £-11,303 | £-11,345 | £-56,299 |
| Change In Property Value | £8,550 | £14,678 | £18,494 | £19,603 | £17,316 | £78,641 |
| Net Return | £-2,620 | £3,458 | £7,233 | £8,301 | £5,971 | £22,342 |
| Return From Rental Income (%) | -7% | -8% | -8% | -8% | -8% | -38% |
| 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