Flat
SE28
1 bed
1 bath
Whernside Close, Thamesmead, London SE28
Initial Investment
£61,477First YearProfit From Rental Income
£-30,719
↘ -50%After 5 Years
Change In Property Value
£34,766
↗ 28%After 5 Years
Return On Investment
7%
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 | £6,054 | £6,104 | £6,145 | £6,187 | £6,229 | £30,719 |
| Profit Before Tax | £-6,054 | £-6,104 | £-6,145 | £-6,187 | £-6,229 | £-30,719 |
| Profit After Tax | £-6,054 | £-6,104 | £-6,145 | £-6,187 | £-6,229 | £-30,719 |
| Change In Property Value | £3,780 | £6,489 | £8,176 | £8,666 | £7,655 | £34,766 |
| Net Return | £-2,274 | £385 | £2,031 | £2,480 | £1,426 | £4,047 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -50% |
| Total Net Return (%) | -4% | 1% | 3% | 4% | 2% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change