Flat
SE17
3 beds
2 baths
Heygate Street, Elephant And Castle, London SE17
Initial Investment
£658,049First YearProfit From Rental Income
£-198,900
↘ -30%After 5 Years
Change In Property Value
£188,673
↗ 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 | £39,691 | £39,737 | £39,780 | £39,824 | £39,867 | £198,900 |
| Profit Before Tax | £-39,691 | £-39,737 | £-39,780 | £-39,824 | £-39,867 | £-198,900 |
| Profit After Tax | £-39,691 | £-39,737 | £-39,780 | £-39,824 | £-39,867 | £-198,900 |
| Change In Property Value | £19,000 | £19,380 | £39,535 | £51,396 | £59,362 | £188,673 |
| Net Return | £-20,691 | £-20,357 | £-245 | £11,572 | £19,495 | £-10,226 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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