Flat
SE16
2 beds
2 baths
Hepburn House, London SE16
Initial Investment
£291,699First YearProfit From Rental Income
£-105,663
↘ -36%After 5 Years
Change In Property Value
£95,330
↗ 20%After 5 Years
Return On Investment
-4%
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 | £21,044 | £21,090 | £21,133 | £21,177 | £21,219 | £105,663 |
| Profit Before Tax | £-21,044 | £-21,090 | £-21,133 | £-21,177 | £-21,219 | £-105,663 |
| Profit After Tax | £-21,044 | £-21,090 | £-21,133 | £-21,177 | £-21,219 | £-105,663 |
| Change In Property Value | £9,600 | £9,792 | £19,976 | £25,968 | £29,993 | £95,330 |
| Net Return | £-11,444 | £-11,298 | £-1,157 | £4,792 | £8,774 | £-10,334 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change