Flat
SE11
1 bed
1 bath
London SE11
Initial Investment
£408,608First YearProfit From Rental Income
£-136,381
↘ -33%After 5 Years
Change In Property Value
£126,082
↗ 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 | £27,188 | £27,234 | £27,276 | £27,320 | £27,363 | £136,381 |
| Profit Before Tax | £-27,188 | £-27,234 | £-27,276 | £-27,320 | £-27,363 | £-136,381 |
| Profit After Tax | £-27,188 | £-27,234 | £-27,276 | £-27,320 | £-27,363 | £-136,381 |
| Change In Property Value | £12,697 | £12,951 | £26,420 | £34,346 | £39,669 | £126,082 |
| Net Return | £-14,491 | £-14,283 | £-857 | £7,025 | £12,306 | £-10,298 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -4% | -3% | 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