Flat
SE13
3 beds
1 bath
Lewisham Road, Lewisham, London SE13
Initial Investment
£194,799First YearProfit From Rental Income
£-66,756
↘ -34%After 5 Years
Change In Property Value
£96,576
↗ 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 | £13,261 | £13,311 | £13,352 | £13,394 | £13,437 | £66,756 |
| Profit Before Tax | £-13,261 | £-13,311 | £-13,352 | £-13,394 | £-13,437 | £-66,756 |
| Profit After Tax | £-13,261 | £-13,311 | £-13,352 | £-13,394 | £-13,437 | £-66,756 |
| Change In Property Value | £10,500 | £18,025 | £22,712 | £24,074 | £21,266 | £96,576 |
| Net Return | £-2,761 | £4,714 | £9,359 | £10,680 | £7,829 | £29,821 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| 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