Flat
SE28
2 beds
2 baths
London SE28
Initial Investment
£310,574First YearProfit From Rental Income
£-91,691
↘ -30%After 5 Years
Change In Property Value
£139,346
↗ 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 | £18,248 | £18,298 | £18,339 | £18,381 | £18,424 | £91,691 |
| Profit Before Tax | £-18,248 | £-18,298 | £-18,339 | £-18,381 | £-18,424 | £-91,691 |
| Profit After Tax | £-18,248 | £-18,298 | £-18,339 | £-18,381 | £-18,424 | £-91,691 |
| Change In Property Value | £15,150 | £26,008 | £32,769 | £34,736 | £30,683 | £139,346 |
| Net Return | £-3,098 | £7,709 | £14,430 | £16,354 | £12,259 | £47,655 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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