Flat
SE15
2 beds
2 baths
Buy To Let London Flat, London SE15
Initial Investment
£363,386First YearProfit From Rental Income
£-124,499
↘ -34%After 5 Years
Change In Property Value
£114,187
↗ 20%After 5 Years
Return On Investment
-3%
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 | £24,811 | £24,857 | £24,900 | £24,944 | £24,987 | £124,499 |
| Profit Before Tax | £-24,811 | £-24,857 | £-24,900 | £-24,944 | £-24,987 | £-124,499 |
| Profit After Tax | £-24,811 | £-24,857 | £-24,900 | £-24,944 | £-24,987 | £-124,499 |
| Change In Property Value | £11,499 | £11,729 | £23,927 | £31,105 | £35,927 | £114,187 |
| Net Return | £-13,312 | £-13,128 | £-973 | £6,161 | £10,940 | £-10,312 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change