Flat
SE18
1 bed
1 bath
Forbes Apartments, 6 Brigadier Walk, London, Kent SE18
Initial Investment
£253,194First YearProfit From Rental Income
£-95,546
↘ -38%After 5 Years
Change In Property Value
£85,201
↗ 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 | £19,021 | £19,067 | £19,110 | £19,153 | £19,196 | £95,546 |
| Profit Before Tax | £-19,021 | £-19,067 | £-19,110 | £-19,153 | £-19,196 | £-95,546 |
| Profit After Tax | £-19,021 | £-19,067 | £-19,110 | £-19,153 | £-19,196 | £-95,546 |
| Change In Property Value | £8,580 | £8,752 | £17,853 | £23,209 | £26,807 | £85,201 |
| Net Return | £-10,441 | £-10,315 | £-1,256 | £4,056 | £7,611 | £-10,345 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | 0% | 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