Flat
SE11
1 bed
1 bath
Kennington Lane, London SE11
Initial Investment
£450,249First YearProfit From Rental Income
£-147,322
↘ -33%After 5 Years
Change In Property Value
£137,036
↗ 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 | £29,376 | £29,422 | £29,465 | £29,509 | £29,551 | £147,322 |
| Profit Before Tax | £-29,376 | £-29,422 | £-29,465 | £-29,509 | £-29,551 | £-147,322 |
| Profit After Tax | £-29,376 | £-29,422 | £-29,465 | £-29,509 | £-29,551 | £-147,322 |
| Change In Property Value | £13,800 | £14,076 | £28,715 | £37,330 | £43,116 | £137,036 |
| Net Return | £-15,576 | £-15,346 | £-750 | £7,821 | £13,564 | £-10,286 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| 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