Flat
SE13
2 beds
2 baths
Granville Park, London SE13
Initial Investment
£52,600First YearProfit From Rental Income
£-31,769
↘ -60%After 5 Years
Change In Property Value
£21,350
↗ 20%After 5 Years
Return On Investment
-20%
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 | £6,265 | £6,311 | £6,354 | £6,398 | £6,441 | £31,769 |
| Profit Before Tax | £-6,265 | £-6,311 | £-6,354 | £-6,398 | £-6,441 | £-31,769 |
| Profit After Tax | £-6,265 | £-6,311 | £-6,354 | £-6,398 | £-6,441 | £-31,769 |
| Change In Property Value | £2,150 | £2,193 | £4,474 | £5,816 | £6,717 | £21,350 |
| Net Return | £-4,115 | £-4,118 | £-1,880 | £-582 | £277 | £-10,419 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -60% |
| Total Net Return (%) | -8% | -8% | -4% | -1% | 1% | -20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change