Flat
SE22
2 beds
1 bath
Lordship Lane, East Dulwich SE22
Initial Investment
£314,349First YearProfit From Rental Income
£-92,496
↘ -29%After 5 Years
Change In Property Value
£140,725
↗ 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 | £18,409 | £18,459 | £18,500 | £18,542 | £18,585 | £92,496 |
| Profit Before Tax | £-18,409 | £-18,459 | £-18,500 | £-18,542 | £-18,585 | £-92,496 |
| Profit After Tax | £-18,409 | £-18,459 | £-18,500 | £-18,542 | £-18,585 | £-92,496 |
| Change In Property Value | £15,300 | £26,265 | £33,094 | £35,080 | £30,987 | £140,725 |
| Net Return | £-3,109 | £7,806 | £14,594 | £16,537 | £12,402 | £48,230 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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