Flat
SE10
1 bed
1 bath
22 Peartree Way, London SE10
Initial Investment
£215,969First YearProfit From Rental Income
£-71,421
↘ -33%After 5 Years
Change In Property Value
£104,578
↗ 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 | £14,194 | £14,244 | £14,285 | £14,327 | £14,370 | £71,421 |
| Profit Before Tax | £-14,194 | £-14,244 | £-14,285 | £-14,327 | £-14,370 | £-71,421 |
| Profit After Tax | £-14,194 | £-14,244 | £-14,285 | £-14,327 | £-14,370 | £-71,421 |
| Change In Property Value | £11,370 | £19,519 | £24,593 | £26,069 | £23,028 | £104,578 |
| Net Return | £-2,824 | £5,274 | £10,308 | £11,742 | £8,658 | £33,157 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| 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