Flat
SO19
2 beds
2 baths
Spenser, Keel Road SO19
South East, England · SO19
View property listing
Initial Investment
£19,000First YearProfit From Rental Income
£-8,251
↘ -43%After 5 Years
Change In Property Value
£8,514
↗ 14%After 5 Years
Return On Investment
1%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,000 | £3,045 | £3,121 | £3,199 | £3,295 | £15,660 |
| Total Expenses | £4,681 | £4,731 | £4,782 | £4,833 | £4,885 | £23,912 |
| Profit Before Tax | £-1,681 | £-1,686 | £-1,660 | £-1,634 | £-1,590 | £-8,251 |
| Profit After Tax | £-1,681 | £-1,686 | £-1,660 | £-1,634 | £-1,590 | £-8,251 |
| Change In Property Value | £600 | £606 | £1,836 | £2,522 | £2,950 | £8,514 |
| Net Return | £-1,081 | £-1,080 | £176 | £888 | £1,360 | £263 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -8% | -43% |
| Total Net Return (%) | -6% | -6% | 1% | 5% | 7% | 1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change