Flat
SE9
2 beds
1 bath
Pinnell Road, London SE9
London, England · SE9
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-1,685
↘ -2%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,476 | £13,678 | £14,020 | £14,371 | £14,802 | £70,347 |
| Total Expenses | £14,258 | £14,324 | £14,402 | £14,481 | £14,566 | £72,031 |
| Profit Before Tax | £-782 | £-646 | £-382 | £-110 | £235 | £-1,685 |
| Profit After Tax | £-782 | £-646 | £-382 | £-110 | £235 | £-1,685 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £-779 | £-644 | £5,119 | £9,708 | £13,300 | £26,703 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change