Flat
SE25
1 bed
1 bath
Whitworth Road, London SE25
Initial Investment
£139,150First YearProfit From Rental Income
£-64,005
↘ -46%After 5 Years
Change In Property Value
£53,623
↗ 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 | £12,712 | £12,758 | £12,801 | £12,845 | £12,888 | £64,005 |
| Profit Before Tax | £-12,712 | £-12,758 | £-12,801 | £-12,845 | £-12,888 | £-64,005 |
| Profit After Tax | £-12,712 | £-12,758 | £-12,801 | £-12,845 | £-12,888 | £-64,005 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £-7,312 | £-7,250 | £-1,565 | £1,762 | £3,984 | £-10,382 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| 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