Flat
SE18
1 bed
1 bath
2 Duke Of Wellington Ave, London SE18
Initial Investment
£266,029First YearProfit From Rental Income
£-98,919
↘ -37%After 5 Years
Change In Property Value
£88,577
↗ 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 | £19,695 | £19,741 | £19,784 | £19,828 | £19,871 | £98,919 |
| Profit Before Tax | £-19,695 | £-19,741 | £-19,784 | £-19,828 | £-19,871 | £-98,919 |
| Profit After Tax | £-19,695 | £-19,741 | £-19,784 | £-19,828 | £-19,871 | £-98,919 |
| Change In Property Value | £8,920 | £9,098 | £18,561 | £24,129 | £27,869 | £88,577 |
| Net Return | £-10,775 | £-10,643 | £-1,223 | £4,301 | £7,998 | £-10,341 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -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