Flat
SE18
1 bed
1 bath
2 Duke Of Wellington Ave, London SE18
Initial Investment
£284,904First YearProfit From Rental Income
£-103,878
↘ -36%After 5 Years
Change In Property Value
£93,542
↗ 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 | £20,687 | £20,733 | £20,776 | £20,820 | £20,862 | £103,878 |
| Profit Before Tax | £-20,687 | £-20,733 | £-20,776 | £-20,820 | £-20,862 | £-103,878 |
| Profit After Tax | £-20,687 | £-20,733 | £-20,776 | £-20,820 | £-20,862 | £-103,878 |
| Change In Property Value | £9,420 | £9,608 | £19,601 | £25,481 | £29,431 | £93,542 |
| Net Return | £-11,267 | £-11,125 | £-1,175 | £4,662 | £8,569 | £-10,336 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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