Flat
SE27
1 bed
1 bath
Wolfington Road, London SE27
Initial Investment
£109,473First YearProfit From Rental Income
£-45,834
↘ -42%After 5 Years
Change In Property Value
£60,691
↗ 28%After 5 Years
Return On Investment
14%
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 | £9,077 | £9,127 | £9,168 | £9,210 | £9,252 | £45,834 |
| Profit Before Tax | £-9,077 | £-9,127 | £-9,168 | £-9,210 | £-9,252 | £-45,834 |
| Profit After Tax | £-9,077 | £-9,127 | £-9,168 | £-9,210 | £-9,252 | £-45,834 |
| Change In Property Value | £6,599 | £11,327 | £14,273 | £15,129 | £13,364 | £60,691 |
| Net Return | £-2,478 | £2,201 | £5,105 | £5,919 | £4,111 | £14,857 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -2% | 2% | 5% | 5% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change