Flat
SE28
3 beds
2 baths
Southlake Road, London SE28
Initial Investment
£403,062First YearProfit From Rental Income
£-134,924
↘ -33%After 5 Years
Change In Property Value
£124,624
↗ 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 | £26,896 | £26,942 | £26,985 | £27,029 | £27,072 | £134,924 |
| Profit Before Tax | £-26,896 | £-26,942 | £-26,985 | £-27,029 | £-27,072 | £-134,924 |
| Profit After Tax | £-26,896 | £-26,942 | £-26,985 | £-27,029 | £-27,072 | £-134,924 |
| Change In Property Value | £12,550 | £12,801 | £26,114 | £33,948 | £39,210 | £124,624 |
| Net Return | £-14,346 | £-14,141 | £-871 | £6,919 | £12,139 | £-10,300 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| 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