Flat
SE16
2 beds
2 baths
Silwood Street, Chamberlain Court Silwood Street SE16
Initial Investment
£295,474First YearProfit From Rental Income
£-106,655
↘ -36%After 5 Years
Change In Property Value
£96,323
↗ 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 | £21,242 | £21,288 | £21,331 | £21,375 | £21,418 | £106,655 |
| Profit Before Tax | £-21,242 | £-21,288 | £-21,331 | £-21,375 | £-21,418 | £-106,655 |
| Profit After Tax | £-21,242 | £-21,288 | £-21,331 | £-21,375 | £-21,418 | £-106,655 |
| Change In Property Value | £9,700 | £9,894 | £20,184 | £26,239 | £30,306 | £96,323 |
| Net Return | £-11,542 | £-11,394 | £-1,148 | £4,864 | £8,888 | £-10,333 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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