Flat
SE16
1 bed
1 bath
Fairmont House, Albatross Way, London SE16
Initial Investment
£187,499First YearProfit From Rental Income
£-77,891
↘ -42%After 5 Years
Change In Property Value
£67,525
↗ 20%After 5 Years
Return On Investment
-6%
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 | £15,490 | £15,536 | £15,578 | £15,622 | £15,665 | £77,891 |
| Profit Before Tax | £-15,490 | £-15,536 | £-15,578 | £-15,622 | £-15,665 | £-77,891 |
| Profit After Tax | £-15,490 | £-15,536 | £-15,578 | £-15,622 | £-15,665 | £-77,891 |
| Change In Property Value | £6,800 | £6,936 | £14,149 | £18,394 | £21,245 | £67,525 |
| Net Return | £-8,690 | £-8,600 | £-1,429 | £2,772 | £5,580 | £-10,366 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change