Flat
SE15
3 beds
2 baths
Solomons Passage, London SE15
Initial Investment
£563,549First YearProfit From Rental Income
£-176,086
↘ -31%After 5 Years
Change In Property Value
£165,834
↗ 20%After 5 Years
Return On Investment
-2%
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 | £35,129 | £35,175 | £35,218 | £35,261 | £35,304 | £176,086 |
| Profit Before Tax | £-35,129 | £-35,175 | £-35,218 | £-35,261 | £-35,304 | £-176,086 |
| Profit After Tax | £-35,129 | £-35,175 | £-35,218 | £-35,261 | £-35,304 | £-176,086 |
| Change In Property Value | £16,700 | £17,034 | £34,749 | £45,174 | £52,176 | £165,834 |
| Net Return | £-18,429 | £-18,141 | £-468 | £9,913 | £16,872 | £-10,253 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change