Flat
SE25
2 beds
1 bath
Bruce Road, London SE25
Initial Investment
£142,550First YearProfit From Rental Income
£-54,690
↘ -38%After 5 Years
Change In Property Value
£75,881
↗ 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 | £10,848 | £10,898 | £10,939 | £10,981 | £11,024 | £54,690 |
| Profit Before Tax | £-10,848 | £-10,898 | £-10,939 | £-10,981 | £-11,024 | £-54,690 |
| Profit After Tax | £-10,848 | £-10,898 | £-10,939 | £-10,981 | £-11,024 | £-54,690 |
| Change In Property Value | £8,250 | £14,163 | £17,845 | £18,915 | £16,709 | £75,881 |
| Net Return | £-2,598 | £3,264 | £6,906 | £7,934 | £5,685 | £21,191 |
| 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