Flat
SE18
1 bed
1 bath
SE18
Initial Investment
£260,367First YearProfit From Rental Income
£-97,431
↘ -37%After 5 Years
Change In Property Value
£87,088
↗ 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 | £19,397 | £19,443 | £19,486 | £19,530 | £19,573 | £97,431 |
| Profit Before Tax | £-19,397 | £-19,443 | £-19,486 | £-19,530 | £-19,573 | £-97,431 |
| Profit After Tax | £-19,397 | £-19,443 | £-19,486 | £-19,530 | £-19,573 | £-97,431 |
| Change In Property Value | £8,770 | £8,945 | £18,249 | £23,723 | £27,400 | £87,088 |
| Net Return | £-10,627 | £-10,498 | £-1,238 | £4,193 | £7,827 | £-10,343 |
| Return From Rental Income (%) | -7% | -7% | -7% | -8% | -8% | -37% |
| 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