Flat
SE17
2 beds
2 baths
Westmoreland Road, London SE17
Initial Investment
£363,424First YearProfit From Rental Income
£-124,509
↘ -34%After 5 Years
Change In Property Value
£114,197
↗ 20%After 5 Years
Return On Investment
-3%
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 | £24,813 | £24,859 | £24,902 | £24,946 | £24,989 | £124,509 |
| Profit Before Tax | £-24,813 | £-24,859 | £-24,902 | £-24,946 | £-24,989 | £-124,509 |
| Profit After Tax | £-24,813 | £-24,859 | £-24,902 | £-24,946 | £-24,989 | £-124,509 |
| Change In Property Value | £11,500 | £11,730 | £23,929 | £31,108 | £35,930 | £114,197 |
| Net Return | £-13,313 | £-13,129 | £-973 | £6,162 | £10,941 | £-10,312 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change