Flat
SE26
2 beds
1 bath
High Level Drive, London SE26
Initial Investment
£128,950First YearProfit From Rental Income
£-51,472
↘ -40%After 5 Years
Change In Property Value
£70,363
↗ 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 | £10,205 | £10,255 | £10,296 | £10,337 | £10,380 | £51,472 |
| Profit Before Tax | £-10,205 | £-10,255 | £-10,296 | £-10,337 | £-10,380 | £-51,472 |
| Profit After Tax | £-10,205 | £-10,255 | £-10,296 | £-10,337 | £-10,380 | £-51,472 |
| Change In Property Value | £7,650 | £13,133 | £16,547 | £17,540 | £15,493 | £70,363 |
| Net Return | £-2,555 | £2,878 | £6,251 | £7,202 | £5,113 | £18,890 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| 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