Flat
SE16
1 bed
1 bath
New Place Square, London SE16
Initial Investment
£120,200First YearProfit From Rental Income
£-58,053
↘ -48%After 5 Years
Change In Property Value
£47,665
↗ 20%After 5 Years
Return On Investment
-9%
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 | £11,522 | £11,568 | £11,611 | £11,655 | £11,697 | £58,053 |
| Profit Before Tax | £-11,522 | £-11,568 | £-11,611 | £-11,655 | £-11,697 | £-58,053 |
| Profit After Tax | £-11,522 | £-11,568 | £-11,611 | £-11,655 | £-11,697 | £-58,053 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £-6,722 | £-6,672 | £-1,623 | £1,329 | £3,299 | £-10,388 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -6% | -6% | -1% | 1% | 3% | -9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change