Flat
SE28
2 beds
1 bath
Woburn Close, London SE28
Initial Investment
£106,825First YearProfit From Rental Income
£-53,094
↘ -50%After 5 Years
Change In Property Value
£42,700
↗ 20%After 5 Years
Return On Investment
-10%
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 | £10,530 | £10,576 | £10,619 | £10,663 | £10,706 | £53,094 |
| Profit Before Tax | £-10,530 | £-10,576 | £-10,619 | £-10,663 | £-10,706 | £-53,094 |
| Profit After Tax | £-10,530 | £-10,576 | £-10,619 | £-10,663 | £-10,706 | £-53,094 |
| Change In Property Value | £4,300 | £4,386 | £8,947 | £11,632 | £13,435 | £42,700 |
| Net Return | £-6,230 | £-6,190 | £-1,672 | £969 | £2,729 | £-10,394 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -50% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 3% | -10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change