Flat
SE16
0 beds
1 bath
The Founding, Canada Water, London SE16
Initial Investment
£362,669First YearProfit From Rental Income
£-124,311
↘ -34%After 5 Years
Change In Property Value
£113,998
↗ 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 | £24,773 | £24,819 | £24,862 | £24,906 | £24,949 | £124,311 |
| Profit Before Tax | £-24,773 | £-24,819 | £-24,862 | £-24,906 | £-24,949 | £-124,311 |
| Profit After Tax | £-24,773 | £-24,819 | £-24,862 | £-24,906 | £-24,949 | £-124,311 |
| Change In Property Value | £11,480 | £11,710 | £23,888 | £31,054 | £35,867 | £113,998 |
| Net Return | £-13,293 | £-13,110 | £-975 | £6,148 | £10,918 | £-10,312 |
| 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