Flat
SE18
2 beds
1 bath
Plumstead Road, London SE18
Initial Investment
£152,070First YearProfit From Rental Income
£-67,774
↘ -45%After 5 Years
Change In Property Value
£57,396
↗ 20%After 5 Years
Return On Investment
-7%
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 | £13,466 | £13,512 | £13,555 | £13,599 | £13,642 | £67,774 |
| Profit Before Tax | £-13,466 | £-13,512 | £-13,555 | £-13,599 | £-13,642 | £-67,774 |
| Profit After Tax | £-13,466 | £-13,512 | £-13,555 | £-13,599 | £-13,642 | £-67,774 |
| Change In Property Value | £5,780 | £5,896 | £12,027 | £15,635 | £18,059 | £57,396 |
| Net Return | £-7,686 | £-7,616 | £-1,528 | £2,036 | £4,417 | £-10,377 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change