Flat
SE13
2 beds
1 bath
Ladywell Road, London SE13
Initial Investment
£231,295First YearProfit From Rental Income
£-89,792
↘ -39%After 5 Years
Change In Property Value
£79,440
↗ 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 | £17,870 | £17,916 | £17,959 | £18,003 | £18,045 | £89,792 |
| Profit Before Tax | £-17,870 | £-17,916 | £-17,959 | £-18,003 | £-18,045 | £-89,792 |
| Profit After Tax | £-17,870 | £-17,916 | £-17,959 | £-18,003 | £-18,045 | £-89,792 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,994 | £79,440 |
| Net Return | £-9,870 | £-9,756 | £-1,313 | £3,637 | £6,949 | £-10,352 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| 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