Flat
SE28
2 beds
2 baths
Lombard Square, Nathan Way, Plumstead, London SE28
Initial Investment
£321,899First YearProfit From Rental Income
£-94,104
↘ -29%After 5 Years
Change In Property Value
£143,485
↗ 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 | £18,731 | £18,781 | £18,822 | £18,864 | £18,906 | £94,104 |
| Profit Before Tax | £-18,731 | £-18,781 | £-18,822 | £-18,864 | £-18,906 | £-94,104 |
| Profit After Tax | £-18,731 | £-18,781 | £-18,822 | £-18,864 | £-18,906 | £-94,104 |
| Change In Property Value | £15,600 | £26,780 | £33,743 | £35,767 | £31,595 | £143,485 |
| Net Return | £-3,131 | £7,999 | £14,921 | £16,904 | £12,688 | £49,380 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -1% | 2% | 5% | 5% | 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