Flat
SE10
2 beds
2 baths
Firth House, Juniper Crescent Greenwich SE10
Initial Investment
£301,137First YearProfit From Rental Income
£-89,680
↘ -30%After 5 Years
Change In Property Value
£135,897
↗ 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 | £17,846 | £17,896 | £17,937 | £17,979 | £18,022 | £89,680 |
| Profit Before Tax | £-17,846 | £-17,896 | £-17,937 | £-17,979 | £-18,022 | £-89,680 |
| Profit After Tax | £-17,846 | £-17,896 | £-17,937 | £-17,979 | £-18,022 | £-89,680 |
| Change In Property Value | £14,775 | £25,364 | £31,958 | £33,876 | £29,924 | £135,897 |
| Net Return | £-3,071 | £7,468 | £14,021 | £15,897 | £11,902 | £46,216 |
| 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