Flat SO16 2 beds 2 baths

Burgess Road, Oak Tree Court SO16

South East, England · SO16

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-3,156

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£28,381

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,996	£10,146	£10,400	£10,660	£10,979	£52,180
Total Expenses	£10,935	£10,996	£11,064	£11,134	£11,208	£55,336
Profit Before Tax	£-939	£-850	£-664	£-474	£-229	£-3,156
Profit After Tax	£-939	£-850	£-664	£-474	£-229	£-3,156
Change In Property Value	£2,000	£2,020	£6,121	£8,406	£9,835	£28,381
Net Return	£1,061	£1,170	£5,456	£7,931	£9,606	£25,225
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	2%	2%	9%	13%	16%	41%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change