Flat
L15
0 beds
0 baths
Cafe & Sandwich Bars L15
Initial Investment
£22,576First YearProfit From Rental Income
£-17,681
↘ -78%After 5 Years
Change In Property Value
£12,403
↗ 28%After 5 Years
Return On Investment
-23%
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 | £3,446 | £3,496 | £3,537 | £3,579 | £3,622 | £17,681 |
| Profit Before Tax | £-3,446 | £-3,496 | £-3,537 | £-3,579 | £-3,622 | £-17,681 |
| Profit After Tax | £-3,446 | £-3,496 | £-3,537 | £-3,579 | £-3,622 | £-17,681 |
| Change In Property Value | £1,349 | £2,315 | £2,917 | £3,092 | £2,731 | £12,403 |
| Net Return | £-2,098 | £-1,181 | £-620 | £-487 | £-891 | £-5,277 |
| Return From Rental Income (%) | -15% | -15% | -16% | -16% | -16% | -78% |
| Total Net Return (%) | -9% | -5% | -3% | -2% | -4% | -23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change