Flat
SE28
3 beds
2 baths
Southlake Road, London SE28
Initial Investment
£403,062First YearProfit From Rental Income
£-111,398
↘ -28%After 5 Years
Change In Property Value
£173,147
↗ 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 | £22,190 | £22,240 | £22,281 | £22,323 | £22,365 | £111,398 |
| Profit Before Tax | £-22,190 | £-22,240 | £-22,281 | £-22,323 | £-22,365 | £-111,398 |
| Profit After Tax | £-22,190 | £-22,240 | £-22,281 | £-22,323 | £-22,365 | £-111,398 |
| Change In Property Value | £18,825 | £32,316 | £40,718 | £43,162 | £38,126 | £173,147 |
| Net Return | £-3,365 | £10,076 | £18,438 | £20,839 | £15,761 | £61,749 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| 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