Flat
SE12
2 beds
1 bath
Gables Close, Lee SE12
Initial Investment
£135,410First YearProfit From Rental Income
£-62,913
↘ -46%After 5 Years
Change In Property Value
£52,531
↗ 20%After 5 Years
Return On Investment
-8%
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 | £12,494 | £12,540 | £12,583 | £12,627 | £12,670 | £62,913 |
| Profit Before Tax | £-12,494 | £-12,540 | £-12,583 | £-12,627 | £-12,670 | £-62,913 |
| Profit After Tax | £-12,494 | £-12,540 | £-12,583 | £-12,627 | £-12,670 | £-62,913 |
| Change In Property Value | £5,290 | £5,396 | £11,007 | £14,310 | £16,528 | £52,531 |
| Net Return | £-7,204 | £-7,144 | £-1,576 | £1,683 | £3,858 | £-10,383 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change