Flat
SE13
2 beds
2 baths
Granville Park, London SE13
Initial Investment
£253,949First YearProfit From Rental Income
£-95,745
↘ -38%After 5 Years
Change In Property Value
£85,399
↗ 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 | £19,060 | £19,106 | £19,149 | £19,193 | £19,236 | £95,745 |
| Profit Before Tax | £-19,060 | £-19,106 | £-19,149 | £-19,193 | £-19,236 | £-95,745 |
| Profit After Tax | £-19,060 | £-19,106 | £-19,149 | £-19,193 | £-19,236 | £-95,745 |
| Change In Property Value | £8,600 | £8,772 | £17,895 | £23,263 | £26,869 | £85,399 |
| Net Return | £-10,460 | £-10,334 | £-1,254 | £4,070 | £7,633 | £-10,345 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | 0% | 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