Flat
SE28
2 beds
1 bath
Wentworth Close, London SE28
Initial Investment
£180,199First YearProfit From Rental Income
£-75,907
↘ -42%After 5 Years
Change In Property Value
£65,539
↗ 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 | £15,093 | £15,139 | £15,182 | £15,226 | £15,268 | £75,907 |
| Profit Before Tax | £-15,093 | £-15,139 | £-15,182 | £-15,226 | £-15,268 | £-75,907 |
| Profit After Tax | £-15,093 | £-15,139 | £-15,182 | £-15,226 | £-15,268 | £-75,907 |
| Change In Property Value | £6,600 | £6,732 | £13,733 | £17,853 | £20,621 | £65,539 |
| Net Return | £-8,493 | £-8,407 | £-1,448 | £2,628 | £5,352 | £-10,368 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| 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