Flat
SE11
1 bed
1 bath
Kennington Lane, London SE11
Initial Investment
£512,349First YearProfit From Rental Income
£-163,390
↘ -32%After 5 Years
Change In Property Value
£153,123
↗ 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 | £32,589 | £32,635 | £32,678 | £32,722 | £32,765 | £163,390 |
| Profit Before Tax | £-32,589 | £-32,635 | £-32,678 | £-32,722 | £-32,765 | £-163,390 |
| Profit After Tax | £-32,589 | £-32,635 | £-32,678 | £-32,722 | £-32,765 | £-163,390 |
| Change In Property Value | £15,420 | £15,728 | £32,086 | £41,712 | £48,177 | £153,123 |
| Net Return | £-17,169 | £-16,907 | £-592 | £8,989 | £15,412 | £-10,267 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| 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