Flat
SE25
1 bed
1 bath
Albert Road, London SE25
Initial Investment
£145,950First YearProfit From Rental Income
£-55,494
↘ -38%After 5 Years
Change In Property Value
£77,261
↗ 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 | £11,009 | £11,059 | £11,100 | £11,142 | £11,184 | £55,494 |
| Profit Before Tax | £-11,009 | £-11,059 | £-11,100 | £-11,142 | £-11,184 | £-55,494 |
| Profit After Tax | £-11,009 | £-11,059 | £-11,100 | £-11,142 | £-11,184 | £-55,494 |
| Change In Property Value | £8,400 | £14,420 | £18,169 | £19,259 | £17,012 | £77,261 |
| Net Return | £-2,609 | £3,361 | £7,069 | £8,118 | £5,828 | £21,767 |
| Return From Rental Income (%) | -8% | -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