Flat
SE22
4 beds
4 baths
East Dulwich Road, East Dulwich SE22
Initial Investment
£703,049First YearProfit From Rental Income
£-171,324
↘ -24%After 5 Years
Change In Property Value
£275,932
↗ 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 | £34,175 | £34,225 | £34,266 | £34,308 | £34,350 | £171,324 |
| Profit Before Tax | £-34,175 | £-34,225 | £-34,266 | £-34,308 | £-34,350 | £-171,324 |
| Profit After Tax | £-34,175 | £-34,225 | £-34,266 | £-34,308 | £-34,350 | £-171,324 |
| Change In Property Value | £30,000 | £51,500 | £64,890 | £68,783 | £60,759 | £275,932 |
| Net Return | £-4,175 | £17,275 | £30,624 | £34,476 | £26,408 | £104,608 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| 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