Flat
SE11
1 bed
1 bath
London SE11
Initial Investment
£491,690First YearProfit From Rental Income
£-158,210
↘ -32%After 5 Years
Change In Property Value
£147,937
↗ 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 | £31,553 | £31,599 | £31,642 | £31,686 | £31,729 | £158,210 |
| Profit Before Tax | £-31,553 | £-31,599 | £-31,642 | £-31,686 | £-31,729 | £-158,210 |
| Profit After Tax | £-31,553 | £-31,599 | £-31,642 | £-31,686 | £-31,729 | £-158,210 |
| Change In Property Value | £14,898 | £15,196 | £30,999 | £40,299 | £46,545 | £147,937 |
| Net Return | £-16,656 | £-16,404 | £-643 | £8,613 | £14,816 | £-10,273 |
| 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