Flat
SE10
1 bed
1 bath
Bessemer Place, London SE10
Initial Investment
£202,099First YearProfit From Rental Income
£-81,858
↘ -41%After 5 Years
Change In Property Value
£71,497
↗ 20%After 5 Years
Return On Investment
-5%
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 | £16,283 | £16,329 | £16,372 | £16,416 | £16,458 | £81,858 |
| Profit Before Tax | £-16,283 | £-16,329 | £-16,372 | £-16,416 | £-16,458 | £-81,858 |
| Profit After Tax | £-16,283 | £-16,329 | £-16,372 | £-16,416 | £-16,458 | £-81,858 |
| Change In Property Value | £7,200 | £7,344 | £14,982 | £19,476 | £22,495 | £71,497 |
| Net Return | £-9,083 | £-8,985 | £-1,390 | £3,060 | £6,037 | £-10,361 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change