Flat
SE17
2 beds
2 baths
Off Plan London Property Investment, London SE17
Initial Investment
£400,797First YearProfit From Rental Income
£-134,328
↘ -34%After 5 Years
Change In Property Value
£124,028
↗ 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 | £26,777 | £26,823 | £26,866 | £26,910 | £26,953 | £134,328 |
| Profit Before Tax | £-26,777 | £-26,823 | £-26,866 | £-26,910 | £-26,953 | £-134,328 |
| Profit After Tax | £-26,777 | £-26,823 | £-26,866 | £-26,910 | £-26,953 | £-134,328 |
| Change In Property Value | £12,490 | £12,740 | £25,989 | £33,786 | £39,023 | £124,028 |
| Net Return | £-14,287 | £-14,083 | £-877 | £6,876 | £12,070 | £-10,301 |
| 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