Flat
SE16
1 bed
1 bath
Lower Road, London SE16
Initial Investment
£194,726First YearProfit From Rental Income
£-79,855
↘ -41%After 5 Years
Change In Property Value
£69,491
↗ 20%After 5 Years
Return On Investment
-5%
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 | £15,882 | £15,928 | £15,971 | £16,015 | £16,058 | £79,855 |
| Profit Before Tax | £-15,882 | £-15,928 | £-15,971 | £-16,015 | £-16,058 | £-79,855 |
| Profit After Tax | £-15,882 | £-15,928 | £-15,971 | £-16,015 | £-16,058 | £-79,855 |
| Change In Property Value | £6,998 | £7,138 | £14,561 | £18,930 | £21,864 | £69,491 |
| Net Return | £-8,884 | £-8,790 | £-1,410 | £2,915 | £5,806 | £-10,363 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change