Flat
SE13
2 beds
1 bath
Blagdon Road, London SE13
Initial Investment
£213,779First YearProfit From Rental Income
£-85,032
↘ -40%After 5 Years
Change In Property Value
£74,675
↗ 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 | £16,918 | £16,964 | £17,007 | £17,051 | £17,093 | £85,032 |
| Profit Before Tax | £-16,918 | £-16,964 | £-17,007 | £-17,051 | £-17,093 | £-85,032 |
| Profit After Tax | £-16,918 | £-16,964 | £-17,007 | £-17,051 | £-17,093 | £-85,032 |
| Change In Property Value | £7,520 | £7,670 | £15,648 | £20,342 | £23,495 | £74,675 |
| Net Return | £-9,398 | £-9,293 | £-1,359 | £3,291 | £6,402 | £-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