Flat
SE14
2 beds
1 bath
Musgrove Road, London SE14
Initial Investment
£205,749First YearProfit From Rental Income
£-82,850
↘ -40%After 5 Years
Change In Property Value
£72,490
↗ 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 | £16,481 | £16,527 | £16,570 | £16,614 | £16,657 | £82,850 |
| Profit Before Tax | £-16,481 | £-16,527 | £-16,570 | £-16,614 | £-16,657 | £-82,850 |
| Profit After Tax | £-16,481 | £-16,527 | £-16,570 | £-16,614 | £-16,657 | £-82,850 |
| Change In Property Value | £7,300 | £7,446 | £15,190 | £19,747 | £22,808 | £72,490 |
| Net Return | £-9,181 | £-9,081 | £-1,380 | £3,133 | £6,151 | £-10,360 |
| 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