Flat
SE25
1 bed
1 bath
Whitehorse Lane, London, 6 SE25
Initial Investment
£156,150First YearProfit From Rental Income
£-57,907
↘ -37%After 5 Years
Change In Property Value
£81,400
↗ 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 | £11,492 | £11,542 | £11,583 | £11,624 | £11,667 | £57,907 |
| Profit Before Tax | £-11,492 | £-11,542 | £-11,583 | £-11,624 | £-11,667 | £-57,907 |
| Profit After Tax | £-11,492 | £-11,542 | £-11,583 | £-11,624 | £-11,667 | £-57,907 |
| Change In Property Value | £8,850 | £15,193 | £19,143 | £20,291 | £17,924 | £81,400 |
| Net Return | £-2,642 | £3,651 | £7,560 | £8,667 | £6,257 | £23,493 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| 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