Flat
SE16
3 beds
1 bath
Tawny Way, London SE16
Initial Investment
£216,334First YearProfit From Rental Income
£-85,727
↘ -40%After 5 Years
Change In Property Value
£75,370
↗ 20%After 5 Years
Return On Investment
-5%
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 | £17,057 | £17,103 | £17,146 | £17,189 | £17,232 | £85,727 |
| Profit Before Tax | £-17,057 | £-17,103 | £-17,146 | £-17,189 | £-17,232 | £-85,727 |
| Profit After Tax | £-17,057 | £-17,103 | £-17,146 | £-17,189 | £-17,232 | £-85,727 |
| Change In Property Value | £7,590 | £7,742 | £15,793 | £20,531 | £23,714 | £75,370 |
| Net Return | £-9,467 | £-9,361 | £-1,352 | £3,342 | £6,481 | £-10,357 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change