Flat
SE18
1 bed
1 bath
Ruston Road, London SE18
Initial Investment
£93,450First YearProfit From Rental Income
£-48,135
↘ -52%After 5 Years
Change In Property Value
£37,735
↗ 20%After 5 Years
Return On Investment
-11%
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 | £9,538 | £9,584 | £9,627 | £9,671 | £9,714 | £48,135 |
| Profit Before Tax | £-9,538 | £-9,584 | £-9,627 | £-9,671 | £-9,714 | £-48,135 |
| Profit After Tax | £-9,538 | £-9,584 | £-9,627 | £-9,671 | £-9,714 | £-48,135 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £11,872 | £37,735 |
| Net Return | £-5,738 | £-5,708 | £-1,720 | £608 | £2,159 | £-10,400 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -52% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | -11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change