Flat
SE27
1 bed
1 bath
Wolfington Road, London SE27
Initial Investment
£109,473First YearProfit From Rental Income
£-54,076
↘ -49%After 5 Years
Change In Property Value
£43,683
↗ 20%After 5 Years
Return On Investment
-9%
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 | £10,727 | £10,773 | £10,815 | £10,859 | £10,902 | £54,076 |
| Profit Before Tax | £-10,727 | £-10,773 | £-10,815 | £-10,859 | £-10,902 | £-54,076 |
| Profit After Tax | £-10,727 | £-10,773 | £-10,815 | £-10,859 | £-10,902 | £-54,076 |
| Change In Property Value | £4,399 | £4,487 | £9,153 | £11,899 | £13,744 | £43,683 |
| Net Return | £-6,328 | £-6,286 | £-1,662 | £1,040 | £2,842 | £-10,393 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 3% | -9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change