Flat
SE16
2 beds
2 baths
Paradise Street, London SE16
Initial Investment
£494,794First YearProfit From Rental Income
£-159,026
↘ -32%After 5 Years
Change In Property Value
£148,754
↗ 20%After 5 Years
Return On Investment
-2%
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 | £31,717 | £31,763 | £31,806 | £31,849 | £31,892 | £159,026 |
| Profit Before Tax | £-31,717 | £-31,763 | £-31,806 | £-31,849 | £-31,892 | £-159,026 |
| Profit After Tax | £-31,717 | £-31,763 | £-31,806 | £-31,849 | £-31,892 | £-159,026 |
| Change In Property Value | £14,980 | £15,280 | £31,170 | £40,521 | £46,802 | £148,754 |
| Net Return | £-16,737 | £-16,483 | £-635 | £8,672 | £14,910 | £-10,272 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change