Flat
SE3
2 beds
1 bath
Ottley Drive, London SE3
London, England · SE3
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-71,523
↘ -49%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
-17%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,000 | £6,090 | £6,242 | £6,398 | £6,590 | £31,321 |
| Total Expenses | £20,454 | £20,509 | £20,567 | £20,626 | £20,688 | £102,844 |
| Profit Before Tax | £-14,454 | £-14,419 | £-14,325 | £-14,228 | £-14,098 | £-71,523 |
| Profit After Tax | £-14,454 | £-14,419 | £-14,325 | £-14,228 | £-14,098 | £-71,523 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-14,449 | £-14,414 | £-5,325 | £1,837 | £7,280 | £-25,070 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -10% | -10% | -4% | 1% | 5% | -17% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change