Flat
SE15
4 beds
2 baths
Calypso Crescent, Peckham SE15
Initial Investment
£591,549First YearProfit From Rental Income
£-150,411
↘ -25%After 5 Years
Change In Property Value
£240,061
↗ 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 | £29,992 | £30,042 | £30,083 | £30,125 | £30,168 | £150,411 |
| Profit Before Tax | £-29,992 | £-30,042 | £-30,083 | £-30,125 | £-30,168 | £-150,411 |
| Profit After Tax | £-29,992 | £-30,042 | £-30,083 | £-30,125 | £-30,168 | £-150,411 |
| Change In Property Value | £26,100 | £44,805 | £56,454 | £59,842 | £52,860 | £240,061 |
| Net Return | £-3,892 | £14,763 | £26,371 | £29,716 | £22,692 | £89,650 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -1% | 2% | 4% | 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