Flat
SE11
2 beds
1 bath
Oakley House, 4 Hotspur Street, London SE11
Initial Investment
£80,600First YearProfit From Rental Income
£-43,175
↘ -54%After 5 Years
Change In Property Value
£32,770
↗ 20%After 5 Years
Return On Investment
-13%
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 | £8,546 | £8,592 | £8,635 | £8,679 | £8,722 | £43,175 |
| Profit Before Tax | £-8,546 | £-8,592 | £-8,635 | £-8,679 | £-8,722 | £-43,175 |
| Profit After Tax | £-8,546 | £-8,592 | £-8,635 | £-8,679 | £-8,722 | £-43,175 |
| Change In Property Value | £3,300 | £3,366 | £6,867 | £8,927 | £10,310 | £32,770 |
| Net Return | £-5,246 | £-5,226 | £-1,769 | £247 | £1,588 | £-10,406 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -54% |
| Total Net Return (%) | -7% | -6% | -2% | 0% | 2% | -13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change