Flat
SE11
2 beds
2 baths
The Pinnacle, Oval Village, London SE11
Initial Investment
£685,049First YearProfit From Rental Income
£-204,851
↘ -30%After 5 Years
Change In Property Value
£194,631
↗ 20%After 5 Years
Return On Investment
-1%
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 | £40,882 | £40,928 | £40,970 | £41,014 | £41,057 | £204,851 |
| Profit Before Tax | £-40,882 | £-40,928 | £-40,970 | £-41,014 | £-41,057 | £-204,851 |
| Profit After Tax | £-40,882 | £-40,928 | £-40,970 | £-41,014 | £-41,057 | £-204,851 |
| Change In Property Value | £19,600 | £19,992 | £40,784 | £53,019 | £61,237 | £194,631 |
| Net Return | £-21,282 | £-20,936 | £-187 | £12,004 | £20,180 | £-10,220 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change