Flat
SE28
1 bed
1 bath
Kubrick House, Lombard Square SE28
Initial Investment
£230,569First YearProfit From Rental Income
£-89,595
↘ -39%After 5 Years
Change In Property Value
£79,243
↗ 20%After 5 Years
Return On Investment
-4%
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 | £17,830 | £17,876 | £17,919 | £17,963 | £18,006 | £89,595 |
| Profit Before Tax | £-17,830 | £-17,876 | £-17,919 | £-17,963 | £-18,006 | £-89,595 |
| Profit After Tax | £-17,830 | £-17,876 | £-17,919 | £-17,963 | £-18,006 | £-89,595 |
| Change In Property Value | £7,980 | £8,140 | £16,605 | £21,586 | £24,932 | £79,243 |
| Net Return | £-9,850 | £-9,737 | £-1,315 | £3,623 | £6,926 | £-10,352 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 3% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change