Flat
SE13
1 bed
1 bath
Conington Road, London SE13
Initial Investment
£145,950First YearProfit From Rental Income
£-65,988
↘ -45%After 5 Years
Change In Property Value
£55,609
↗ 20%After 5 Years
Return On Investment
-7%
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 | £13,109 | £13,155 | £13,198 | £13,242 | £13,284 | £65,988 |
| Profit Before Tax | £-13,109 | £-13,155 | £-13,198 | £-13,242 | £-13,284 | £-65,988 |
| Profit After Tax | £-13,109 | £-13,155 | £-13,198 | £-13,242 | £-13,284 | £-65,988 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £17,496 | £55,609 |
| Net Return | £-7,509 | £-7,443 | £-1,545 | £1,906 | £4,212 | £-10,379 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change