Flat
SE15
1 bed
1 bath
Glengall Rise, Glengall Road, London SE15
Initial Investment
£286,037First YearProfit From Rental Income
£-104,175
↘ -36%After 5 Years
Change In Property Value
£93,840
↗ 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 | £20,746 | £20,792 | £20,835 | £20,879 | £20,922 | £104,175 |
| Profit Before Tax | £-20,746 | £-20,792 | £-20,835 | £-20,879 | £-20,922 | £-104,175 |
| Profit After Tax | £-20,746 | £-20,792 | £-20,835 | £-20,879 | £-20,922 | £-104,175 |
| Change In Property Value | £9,450 | £9,639 | £19,664 | £25,563 | £29,525 | £93,840 |
| Net Return | £-11,296 | £-11,153 | £-1,172 | £4,683 | £8,603 | £-10,335 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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