Flat
SE28
3 beds
2 baths
London SE28
Initial Investment
£336,999First YearProfit From Rental Income
£-97,322
↘ -29%After 5 Years
Change In Property Value
£149,003
↗ 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 | £19,375 | £19,425 | £19,466 | £19,507 | £19,550 | £97,322 |
| Profit Before Tax | £-19,375 | £-19,425 | £-19,466 | £-19,507 | £-19,550 | £-97,322 |
| Profit After Tax | £-19,375 | £-19,425 | £-19,466 | £-19,507 | £-19,550 | £-97,322 |
| Change In Property Value | £16,200 | £27,810 | £35,041 | £37,143 | £32,810 | £149,003 |
| Net Return | £-3,175 | £8,386 | £15,575 | £17,636 | £13,260 | £51,682 |
| 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