Flat
SE10
2 beds
2 baths
Firth House, Juniper Crescent Greenwich SE10
Initial Investment
£304,912First YearProfit From Rental Income
£-90,485
↘ -30%After 5 Years
Change In Property Value
£137,276
↗ 28%After 5 Years
Return On Investment
15%
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 | £18,007 | £18,057 | £18,098 | £18,140 | £18,183 | £90,485 |
| Profit Before Tax | £-18,007 | £-18,057 | £-18,098 | £-18,140 | £-18,183 | £-90,485 |
| Profit After Tax | £-18,007 | £-18,057 | £-18,098 | £-18,140 | £-18,183 | £-90,485 |
| Change In Property Value | £14,925 | £25,621 | £32,283 | £34,220 | £30,227 | £137,276 |
| Net Return | £-3,082 | £7,564 | £14,185 | £16,080 | £12,045 | £46,792 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -1% | 2% | 5% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change