Flat
SE16
1 bed
1 bath
Surrey Quays Road, London SE16
Initial Investment
£460,819First YearProfit From Rental Income
£-150,099
↘ -33%After 5 Years
Change In Property Value
£139,817
↗ 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 | £29,931 | £29,977 | £30,020 | £30,064 | £30,107 | £150,099 |
| Profit Before Tax | £-29,931 | £-29,977 | £-30,020 | £-30,064 | £-30,107 | £-150,099 |
| Profit After Tax | £-29,931 | £-29,977 | £-30,020 | £-30,064 | £-30,107 | £-150,099 |
| Change In Property Value | £14,080 | £14,362 | £29,298 | £38,087 | £43,990 | £139,817 |
| Net Return | £-15,851 | £-15,616 | £-722 | £8,023 | £13,884 | £-10,283 |
| Return From Rental Income (%) | -6% | -7% | -7% | -7% | -7% | -33% |
| 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