Flat
SE10
2 beds
2 baths
Cutter Lane, London SE10
Initial Investment
£507,549First YearProfit From Rental Income
£-162,200
↘ -32%After 5 Years
Change In Property Value
£151,931
↗ 20%After 5 Years
Return On Investment
-2%
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 | £32,351 | £32,397 | £32,440 | £32,484 | £32,527 | £162,200 |
| Profit Before Tax | £-32,351 | £-32,397 | £-32,440 | £-32,484 | £-32,527 | £-162,200 |
| Profit After Tax | £-32,351 | £-32,397 | £-32,440 | £-32,484 | £-32,527 | £-162,200 |
| Change In Property Value | £15,300 | £15,606 | £31,836 | £41,387 | £47,802 | £151,931 |
| Net Return | £-17,051 | £-16,791 | £-604 | £8,903 | £15,275 | £-10,269 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change