Flat
SE18
2 beds
1 bath
Red Lion Lane, London SE18
Initial Investment
£137,450First YearProfit From Rental Income
£-63,509
↘ -46%After 5 Years
Change In Property Value
£53,126
↗ 20%After 5 Years
Return On Investment
-8%
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 | £12,613 | £12,659 | £12,702 | £12,746 | £12,789 | £63,509 |
| Profit Before Tax | £-12,613 | £-12,659 | £-12,702 | £-12,746 | £-12,789 | £-63,509 |
| Profit After Tax | £-12,613 | £-12,659 | £-12,702 | £-12,746 | £-12,789 | £-63,509 |
| Change In Property Value | £5,350 | £5,457 | £11,132 | £14,472 | £16,715 | £53,126 |
| Net Return | £-7,263 | £-7,202 | £-1,570 | £1,726 | £3,927 | £-10,382 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change