Flat
SE16
3 beds
2 baths
Lower Road, London SE16
Initial Investment
£382,261First YearProfit From Rental Income
£-129,458
↘ -34%After 5 Years
Change In Property Value
£119,152
↗ 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 | £25,803 | £25,849 | £25,892 | £25,936 | £25,978 | £129,458 |
| Profit Before Tax | £-25,803 | £-25,849 | £-25,892 | £-25,936 | £-25,978 | £-129,458 |
| Profit After Tax | £-25,803 | £-25,849 | £-25,892 | £-25,936 | £-25,978 | £-129,458 |
| Change In Property Value | £11,999 | £12,239 | £24,968 | £32,458 | £37,489 | £119,152 |
| Net Return | £-13,804 | £-13,610 | £-924 | £6,522 | £11,510 | £-10,306 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| 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