Flat
SE16
2 beds
2 baths
Rotherhithe Street, Pacific Wharf SE16
Initial Investment
£495,549First YearProfit From Rental Income
£-159,225
↘ -32%After 5 Years
Change In Property Value
£148,952
↗ 20%After 5 Years
Return On Investment
-2%
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 | £31,756 | £31,802 | £31,845 | £31,889 | £31,932 | £159,225 |
| Profit Before Tax | £-31,756 | £-31,802 | £-31,845 | £-31,889 | £-31,932 | £-159,225 |
| Profit After Tax | £-31,756 | £-31,802 | £-31,845 | £-31,889 | £-31,932 | £-159,225 |
| Change In Property Value | £15,000 | £15,300 | £31,212 | £40,576 | £46,865 | £148,952 |
| Net Return | £-16,756 | £-16,502 | £-633 | £8,687 | £14,933 | £-10,272 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change