Flat
SE18
2 beds
2 baths
Slater Close, London SE18
Initial Investment
£383,809First YearProfit From Rental Income
£-129,865
↘ -34%After 5 Years
Change In Property Value
£119,559
↗ 20%After 5 Years
Return On Investment
-3%
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 | £25,884 | £25,930 | £25,973 | £26,017 | £26,060 | £129,865 |
| Profit Before Tax | £-25,884 | £-25,930 | £-25,973 | £-26,017 | £-26,060 | £-129,865 |
| Profit After Tax | £-25,884 | £-25,930 | £-25,973 | £-26,017 | £-26,060 | £-129,865 |
| Change In Property Value | £12,040 | £12,281 | £25,053 | £32,569 | £37,617 | £119,559 |
| Net Return | £-13,844 | £-13,650 | £-920 | £6,552 | £11,557 | £-10,306 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change