Flat
SE16
2 beds
2 baths
Rotherhithe Street, London SE16
Initial Investment
£382,299First YearProfit From Rental Income
£-129,468
↘ -34%After 5 Years
Change In Property Value
£119,162
↗ 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 | £25,805 | £25,851 | £25,894 | £25,938 | £25,980 | £129,468 |
| Profit Before Tax | £-25,805 | £-25,851 | £-25,894 | £-25,938 | £-25,980 | £-129,468 |
| Profit After Tax | £-25,805 | £-25,851 | £-25,894 | £-25,938 | £-25,980 | £-129,468 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £37,492 | £119,162 |
| Net Return | £-13,805 | £-13,611 | £-924 | £6,523 | £11,511 | £-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