Flat
SE17
1 bed
1 bath
Off Plan London Property Investment, London SE17
Initial Investment
£250,136First YearProfit From Rental Income
£-94,743
↘ -38%After 5 Years
Change In Property Value
£84,396
↗ 20%After 5 Years
Return On Investment
-4%
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 | £18,860 | £18,906 | £18,949 | £18,993 | £19,035 | £94,743 |
| Profit Before Tax | £-18,860 | £-18,906 | £-18,949 | £-18,993 | £-19,035 | £-94,743 |
| Profit After Tax | £-18,860 | £-18,906 | £-18,949 | £-18,993 | £-19,035 | £-94,743 |
| Change In Property Value | £8,499 | £8,669 | £17,685 | £22,990 | £26,554 | £84,396 |
| Net Return | £-10,361 | £-10,237 | £-1,264 | £3,997 | £7,518 | £-10,346 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change