Flat
SE18
2 beds
2 baths
Slater Close, London SE18
Initial Investment
£465,349First YearProfit From Rental Income
£-151,290
↘ -33%After 5 Years
Change In Property Value
£141,008
↗ 20%After 5 Years
Return On Investment
-2%
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 | £30,169 | £30,215 | £30,258 | £30,302 | £30,345 | £151,290 |
| Profit Before Tax | £-30,169 | £-30,215 | £-30,258 | £-30,302 | £-30,345 | £-151,290 |
| Profit After Tax | £-30,169 | £-30,215 | £-30,258 | £-30,302 | £-30,345 | £-151,290 |
| Change In Property Value | £14,200 | £14,484 | £29,547 | £38,412 | £44,365 | £141,008 |
| Net Return | £-15,969 | £-15,731 | £-711 | £8,109 | £14,021 | £-10,281 |
| Return From Rental Income (%) | -6% | -6% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change