Flat
SE11
1 bed
1 bath
Kennington Lane, London SE11
Initial Investment
£370,974First YearProfit From Rental Income
£-126,493
↘ -34%After 5 Years
Change In Property Value
£116,183
↗ 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 | £25,210 | £25,256 | £25,299 | £25,343 | £25,385 | £126,493 |
| Profit Before Tax | £-25,210 | £-25,256 | £-25,299 | £-25,343 | £-25,385 | £-126,493 |
| Profit After Tax | £-25,210 | £-25,256 | £-25,299 | £-25,343 | £-25,385 | £-126,493 |
| Change In Property Value | £11,700 | £11,934 | £24,345 | £31,649 | £36,555 | £116,183 |
| Net Return | £-13,510 | £-13,322 | £-953 | £6,306 | £11,169 | £-10,310 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -4% | -4% | 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