Flat
SE13
1 bed
1 bath
Conington Road, London SE13
Initial Investment
£61,480First YearProfit From Rental Income
£-35,439
↘ -58%After 5 Years
Change In Property Value
£25,024
↗ 20%After 5 Years
Return On Investment
-17%
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 | £6,999 | £7,045 | £7,088 | £7,132 | £7,175 | £35,439 |
| Profit Before Tax | £-6,999 | £-7,045 | £-7,088 | £-7,132 | £-7,175 | £-35,439 |
| Profit After Tax | £-6,999 | £-7,045 | £-7,088 | £-7,132 | £-7,175 | £-35,439 |
| Change In Property Value | £2,520 | £2,570 | £5,244 | £6,817 | £7,873 | £25,024 |
| Net Return | £-4,479 | £-4,475 | £-1,844 | £-315 | £699 | £-10,415 |
| Return From Rental Income (%) | -11% | -11% | -12% | -12% | -12% | -58% |
| Total Net Return (%) | -7% | -7% | -3% | -1% | 1% | -17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change