Flat
SE28
1 bed
1 bath
Southlake Road, London SE28
Initial Investment
£189,324First YearProfit From Rental Income
£-78,387
↘ -41%After 5 Years
Change In Property Value
£68,022
↗ 20%After 5 Years
Return On Investment
-5%
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 | £15,589 | £15,635 | £15,678 | £15,722 | £15,764 | £78,387 |
| Profit Before Tax | £-15,589 | £-15,635 | £-15,678 | £-15,722 | £-15,764 | £-78,387 |
| Profit After Tax | £-15,589 | £-15,635 | £-15,678 | £-15,722 | £-15,764 | £-78,387 |
| Change In Property Value | £6,850 | £6,987 | £14,253 | £18,530 | £21,402 | £68,022 |
| Net Return | £-8,739 | £-8,648 | £-1,424 | £2,808 | £5,637 | £-10,365 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change