Flat
SE16
2 beds
2 baths
Ashton Reach, London SE16
Initial Investment
£359,649First YearProfit From Rental Income
£-123,517
↘ -34%After 5 Years
Change In Property Value
£113,204
↗ 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 | £24,615 | £24,661 | £24,704 | £24,748 | £24,790 | £123,517 |
| Profit Before Tax | £-24,615 | £-24,661 | £-24,704 | £-24,748 | £-24,790 | £-123,517 |
| Profit After Tax | £-24,615 | £-24,661 | £-24,704 | £-24,748 | £-24,790 | £-123,517 |
| Change In Property Value | £11,400 | £11,628 | £23,721 | £30,837 | £35,617 | £113,204 |
| Net Return | £-13,215 | £-13,033 | £-983 | £6,090 | £10,827 | £-10,313 |
| 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