Flat
SE15
1 bed
1 bath
Bermondsey Heights, London SE15
Initial Investment
£268,294First YearProfit From Rental Income
£-99,514
↘ -37%After 5 Years
Change In Property Value
£89,173
↗ 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 | £19,814 | £19,860 | £19,903 | £19,947 | £19,990 | £99,514 |
| Profit Before Tax | £-19,814 | £-19,860 | £-19,903 | £-19,947 | £-19,990 | £-99,514 |
| Profit After Tax | £-19,814 | £-19,860 | £-19,903 | £-19,947 | £-19,990 | £-99,514 |
| Change In Property Value | £8,980 | £9,160 | £18,686 | £24,291 | £28,056 | £89,173 |
| Net Return | £-10,834 | £-10,700 | £-1,217 | £4,344 | £8,067 | £-10,341 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| 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