Flat
SE25
2 beds
1 bath
Hambledon Gardens, London SE25
Initial Investment
£180,199First YearProfit From Rental Income
£-63,538
↘ -35%After 5 Years
Change In Property Value
£91,058
↗ 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 | £12,618 | £12,668 | £12,709 | £12,751 | £12,793 | £63,538 |
| Profit Before Tax | £-12,618 | £-12,668 | £-12,709 | £-12,751 | £-12,793 | £-63,538 |
| Profit After Tax | £-12,618 | £-12,668 | £-12,709 | £-12,751 | £-12,793 | £-63,538 |
| Change In Property Value | £9,900 | £16,995 | £21,414 | £22,699 | £20,050 | £91,058 |
| Net Return | £-2,718 | £4,327 | £8,705 | £9,948 | £7,257 | £27,520 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| 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