Flat
SE15
3 beds
2 baths
Friary Road, London SE15
Initial Investment
£344,549First YearProfit From Rental Income
£-119,550
↘ -35%After 5 Years
Change In Property Value
£109,232
↗ 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 | £23,821 | £23,867 | £23,910 | £23,954 | £23,997 | £119,550 |
| Profit Before Tax | £-23,821 | £-23,867 | £-23,910 | £-23,954 | £-23,997 | £-119,550 |
| Profit After Tax | £-23,821 | £-23,867 | £-23,910 | £-23,954 | £-23,997 | £-119,550 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £34,368 | £109,232 |
| Net Return | £-12,821 | £-12,647 | £-1,021 | £5,801 | £10,371 | £-10,318 |
| 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