Flat
SE11
2 beds
2 baths
Kennington Lane, London SE11
Initial Investment
£829,049First YearProfit From Rental Income
£-236,591
↘ -29%After 5 Years
Change In Property Value
£226,408
↗ 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 | £47,230 | £47,276 | £47,318 | £47,362 | £47,405 | £236,591 |
| Profit Before Tax | £-47,230 | £-47,276 | £-47,318 | £-47,362 | £-47,405 | £-236,591 |
| Profit After Tax | £-47,230 | £-47,276 | £-47,318 | £-47,362 | £-47,405 | £-236,591 |
| Change In Property Value | £22,800 | £23,256 | £47,442 | £61,675 | £71,235 | £226,408 |
| Net Return | £-24,430 | £-24,020 | £124 | £14,313 | £23,830 | £-10,183 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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