Flat
SE18
2 beds
2 baths
Elizabeth Fry Place, London SE18
Initial Investment
£185,674First YearProfit From Rental Income
£-77,395
↘ -42%After 5 Years
Change In Property Value
£67,029
↗ 20%After 5 Years
Return On Investment
-6%
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 | £15,390 | £15,436 | £15,479 | £15,523 | £15,566 | £77,395 |
| Profit Before Tax | £-15,390 | £-15,436 | £-15,479 | £-15,523 | £-15,566 | £-77,395 |
| Profit After Tax | £-15,390 | £-15,436 | £-15,479 | £-15,523 | £-15,566 | £-77,395 |
| Change In Property Value | £6,750 | £6,885 | £14,045 | £18,259 | £21,089 | £67,029 |
| Net Return | £-8,640 | £-8,551 | £-1,434 | £2,736 | £5,523 | £-10,366 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change