Flat
SE17
2 beds
2 baths
Elephant Park, Walworth Road, Elephant And Castle SE17
Initial Investment
£590,749First YearProfit From Rental Income
£-182,831
↘ -31%After 5 Years
Change In Property Value
£172,586
↗ 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 | £36,478 | £36,524 | £36,567 | £36,610 | £36,653 | £182,831 |
| Profit Before Tax | £-36,478 | £-36,524 | £-36,567 | £-36,610 | £-36,653 | £-182,831 |
| Profit After Tax | £-36,478 | £-36,524 | £-36,567 | £-36,610 | £-36,653 | £-182,831 |
| Change In Property Value | £17,380 | £17,728 | £36,164 | £47,014 | £54,301 | £172,586 |
| Net Return | £-19,098 | £-18,796 | £-402 | £10,403 | £17,648 | £-10,245 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| 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