Flat
SE10
2 beds
2 baths
Hawthorne Crescent, London SE10
Initial Investment
£343,001First YearProfit From Rental Income
£-98,601
↘ -29%After 5 Years
Change In Property Value
£151,197
↗ 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 | £19,630 | £19,680 | £19,721 | £19,763 | £19,806 | £98,601 |
| Profit Before Tax | £-19,630 | £-19,680 | £-19,721 | £-19,763 | £-19,806 | £-98,601 |
| Profit After Tax | £-19,630 | £-19,680 | £-19,721 | £-19,763 | £-19,806 | £-98,601 |
| Change In Property Value | £16,439 | £28,219 | £35,556 | £37,690 | £33,293 | £151,197 |
| Net Return | £-3,192 | £8,539 | £15,835 | £17,927 | £13,487 | £52,596 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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