Flat
SE13
2 beds
1 bath
Hither Green Lane, Hither Green SE13
Initial Investment
£216,662First YearProfit From Rental Income
£-85,816
↘ -40%After 5 Years
Change In Property Value
£75,459
↗ 20%After 5 Years
Return On Investment
-5%
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 | £17,075 | £17,121 | £17,163 | £17,207 | £17,250 | £85,816 |
| Profit Before Tax | £-17,075 | £-17,121 | £-17,163 | £-17,207 | £-17,250 | £-85,816 |
| Profit After Tax | £-17,075 | £-17,121 | £-17,163 | £-17,207 | £-17,250 | £-85,816 |
| Change In Property Value | £7,599 | £7,751 | £15,812 | £20,556 | £23,742 | £75,459 |
| Net Return | £-9,476 | £-9,370 | £-1,351 | £3,348 | £6,492 | £-10,357 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change