Flat
SE19
1 bed
1 bath
Freethorpe Close, London SE19
Initial Investment
£171,790First YearProfit From Rental Income
£-73,527
↘ -43%After 5 Years
Change In Property Value
£63,156
↗ 20%After 5 Years
Return On Investment
-6%
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 | £14,617 | £14,663 | £14,706 | £14,749 | £14,792 | £73,527 |
| Profit Before Tax | £-14,617 | £-14,663 | £-14,706 | £-14,749 | £-14,792 | £-73,527 |
| Profit After Tax | £-14,617 | £-14,663 | £-14,706 | £-14,749 | £-14,792 | £-73,527 |
| Change In Property Value | £6,360 | £6,487 | £13,234 | £17,204 | £19,871 | £63,156 |
| Net Return | £-8,257 | £-8,175 | £-1,472 | £2,455 | £5,079 | £-10,371 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change