Flat
SE16
1 bed
1 bath
Plough Way, London SE16
Initial Investment
£159,550First YearProfit From Rental Income
£-69,956
↘ -44%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
-7%
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 | £13,903 | £13,949 | £13,991 | £14,035 | £14,078 | £69,956 |
| Profit Before Tax | £-13,903 | £-13,949 | £-13,991 | £-14,035 | £-14,078 | £-69,956 |
| Profit After Tax | £-13,903 | £-13,949 | £-13,991 | £-14,035 | £-14,078 | £-69,956 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £-7,903 | £-7,829 | £-1,507 | £2,195 | £4,668 | £-10,375 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change