Flat
SE16
2 beds
2 baths
Surrey Quays Road, London SE16
Initial Investment
£738,149First YearProfit From Rental Income
£-216,555
↘ -29%After 5 Years
Change In Property Value
£206,349
↗ 20%After 5 Years
Return On Investment
-1%
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 | £43,222 | £43,268 | £43,311 | £43,355 | £43,398 | £216,555 |
| Profit Before Tax | £-43,222 | £-43,268 | £-43,311 | £-43,355 | £-43,398 | £-216,555 |
| Profit After Tax | £-43,222 | £-43,268 | £-43,311 | £-43,355 | £-43,398 | £-216,555 |
| Change In Property Value | £20,780 | £21,196 | £43,239 | £56,211 | £64,923 | £206,349 |
| Net Return | £-22,442 | £-22,073 | £-72 | £12,856 | £21,526 | £-10,206 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change