Flat
SE18
1 bed
1 bath
Mineral Street, London SE18
Initial Investment
£67,720First YearProfit From Rental Income
£-38,017
↘ -56%After 5 Years
Change In Property Value
£27,606
↗ 20%After 5 Years
Return On Investment
-15%
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 | £7,515 | £7,561 | £7,604 | £7,648 | £7,690 | £38,017 |
| Profit Before Tax | £-7,515 | £-7,561 | £-7,604 | £-7,648 | £-7,690 | £-38,017 |
| Profit After Tax | £-7,515 | £-7,561 | £-7,604 | £-7,648 | £-7,690 | £-38,017 |
| Change In Property Value | £2,780 | £2,836 | £5,785 | £7,520 | £8,686 | £27,606 |
| Net Return | £-4,735 | £-4,725 | £-1,819 | £-128 | £995 | £-10,412 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -56% |
| Total Net Return (%) | -7% | -7% | -3% | 0% | 1% | -15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change