Flat
SE10
2 beds
2 baths
Firth House, Juniper Crescent Greenwich SE10
Initial Investment
£303,779First YearProfit From Rental Income
£-90,243
↘ -30%After 5 Years
Change In Property Value
£136,862
↗ 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 | £17,959 | £18,009 | £18,050 | £18,092 | £18,134 | £90,243 |
| Profit Before Tax | £-17,959 | £-18,009 | £-18,050 | £-18,092 | £-18,134 | £-90,243 |
| Profit After Tax | £-17,959 | £-18,009 | £-18,050 | £-18,092 | £-18,134 | £-90,243 |
| Change In Property Value | £14,880 | £25,544 | £32,185 | £34,117 | £30,136 | £136,862 |
| Net Return | £-3,079 | £7,535 | £14,136 | £16,025 | £12,002 | £46,619 |
| 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