Flat
SE17
2 beds
2 baths
Off Plan London Property Investment, London SE17
Initial Investment
£420,011First YearProfit From Rental Income
£-139,377
↘ -33%After 5 Years
Change In Property Value
£129,082
↗ 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 | £27,787 | £27,833 | £27,876 | £27,920 | £27,962 | £139,377 |
| Profit Before Tax | £-27,787 | £-27,833 | £-27,876 | £-27,920 | £-27,962 | £-139,377 |
| Profit After Tax | £-27,787 | £-27,833 | £-27,876 | £-27,920 | £-27,962 | £-139,377 |
| Change In Property Value | £12,999 | £13,259 | £27,048 | £35,163 | £40,613 | £129,082 |
| Net Return | £-14,788 | £-14,574 | £-827 | £7,243 | £12,651 | £-10,295 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -4% | -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