Flat
SE11
3 beds
2 baths
Vauxhall Street, London SE11
Initial Investment
£306,044First YearProfit From Rental Income
£-109,432
↘ -36%After 5 Years
Change In Property Value
£99,103
↗ 20%After 5 Years
Return On Investment
-3%
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 | £21,798 | £21,844 | £21,887 | £21,931 | £21,973 | £109,432 |
| Profit Before Tax | £-21,798 | £-21,844 | £-21,887 | £-21,931 | £-21,973 | £-109,432 |
| Profit After Tax | £-21,798 | £-21,844 | £-21,887 | £-21,931 | £-21,973 | £-109,432 |
| Change In Property Value | £9,980 | £10,180 | £20,766 | £26,996 | £31,181 | £99,103 |
| Net Return | £-11,818 | £-11,664 | £-1,120 | £5,066 | £9,207 | £-10,329 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change