Flat
SE11
2 beds
1 bath
Kennington Lane, London SE11
Initial Investment
£702,599First YearProfit From Rental Income
£-208,719
↘ -30%After 5 Years
Change In Property Value
£198,504
↗ 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 | £41,655 | £41,701 | £41,744 | £41,788 | £41,831 | £208,719 |
| Profit Before Tax | £-41,655 | £-41,701 | £-41,744 | £-41,788 | £-41,831 | £-208,719 |
| Profit After Tax | £-41,655 | £-41,701 | £-41,744 | £-41,788 | £-41,831 | £-208,719 |
| Change In Property Value | £19,990 | £20,390 | £41,595 | £54,074 | £62,455 | £198,504 |
| Net Return | £-21,665 | £-21,311 | £-149 | £12,286 | £20,625 | £-10,215 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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