Flat
SE13
2 beds
1 bath
2 Elmira Street, London SE13
Initial Investment
£242,624First YearProfit From Rental Income
£-92,769
↘ -38%After 5 Years
Change In Property Value
£82,420
↗ 20%After 5 Years
Return On Investment
-4%
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 | £18,465 | £18,511 | £18,554 | £18,598 | £18,641 | £92,769 |
| Profit Before Tax | £-18,465 | £-18,511 | £-18,554 | £-18,598 | £-18,641 | £-92,769 |
| Profit After Tax | £-18,465 | £-18,511 | £-18,554 | £-18,598 | £-18,641 | £-92,769 |
| Change In Property Value | £8,300 | £8,466 | £17,271 | £22,452 | £25,932 | £82,420 |
| Net Return | £-10,165 | £-10,045 | £-1,283 | £3,854 | £7,291 | £-10,349 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change