Flat
SE17
2 beds
2 baths
Heygate Street, London SE17
Initial Investment
£487,244First YearProfit From Rental Income
£-157,042
↘ -32%After 5 Years
Change In Property Value
£146,768
↗ 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 | £31,320 | £31,366 | £31,409 | £31,453 | £31,495 | £157,042 |
| Profit Before Tax | £-31,320 | £-31,366 | £-31,409 | £-31,453 | £-31,495 | £-157,042 |
| Profit After Tax | £-31,320 | £-31,366 | £-31,409 | £-31,453 | £-31,495 | £-157,042 |
| Change In Property Value | £14,780 | £15,076 | £30,754 | £39,980 | £46,177 | £146,768 |
| Net Return | £-16,540 | £-16,290 | £-655 | £8,528 | £14,682 | £-10,275 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| 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