Flat
SE16
1 bed
1 bath
Surrey Quays Road, London SE16
Initial Investment
£596,749First YearProfit From Rental Income
£-184,319
↘ -31%After 5 Years
Change In Property Value
£174,076
↗ 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 | £36,775 | £36,821 | £36,864 | £36,908 | £36,951 | £184,319 |
| Profit Before Tax | £-36,775 | £-36,821 | £-36,864 | £-36,908 | £-36,951 | £-184,319 |
| Profit After Tax | £-36,775 | £-36,821 | £-36,864 | £-36,908 | £-36,951 | £-184,319 |
| Change In Property Value | £17,530 | £17,881 | £36,476 | £47,419 | £54,769 | £174,076 |
| Net Return | £-19,245 | £-18,941 | £-388 | £10,511 | £17,819 | £-10,243 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| 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