Flat
SE28
2 beds
2 baths
Lombard Square, Nathan Way, Plumstead, London SE28
Initial Investment
£314,349First YearProfit From Rental Income
£-111,615
↘ -36%After 5 Years
Change In Property Value
£101,288
↗ 20%After 5 Years
Return On Investment
-3%
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 | £22,234 | £22,280 | £22,323 | £22,367 | £22,410 | £111,615 |
| Profit Before Tax | £-22,234 | £-22,280 | £-22,323 | £-22,367 | £-22,410 | £-111,615 |
| Profit After Tax | £-22,234 | £-22,280 | £-22,323 | £-22,367 | £-22,410 | £-111,615 |
| Change In Property Value | £10,200 | £10,404 | £21,224 | £27,591 | £31,868 | £101,288 |
| Net Return | £-12,034 | £-11,876 | £-1,099 | £5,224 | £9,458 | £-10,327 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change