Flat
SE15
2 beds
1 bath
Commercial Way, London SE15
Initial Investment
£325,674First YearProfit From Rental Income
£-114,590
↘ -35%After 5 Years
Change In Property Value
£104,267
↗ 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 | £22,829 | £22,875 | £22,918 | £22,962 | £23,005 | £114,590 |
| Profit Before Tax | £-22,829 | £-22,875 | £-22,918 | £-22,962 | £-23,005 | £-114,590 |
| Profit After Tax | £-22,829 | £-22,875 | £-22,918 | £-22,962 | £-23,005 | £-114,590 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £32,805 | £104,267 |
| Net Return | £-12,329 | £-12,165 | £-1,070 | £5,441 | £9,801 | £-10,323 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| 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